[GCAP] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
06-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 0.52%
YoY- 43.14%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 35,628 84,781 79,921 78,652 75,454 55,702 37,239 -0.73%
PBT -3,433 18,711 18,594 17,810 16,451 5,843 -66 93.14%
Tax 23 -5,257 -4,532 -4,134 -3,464 -1,160 0 -
NP -3,410 13,454 14,062 13,676 12,987 4,683 -66 92.93%
-
NP to SH -2,797 14,110 13,862 13,701 9,572 2,220 -66 86.66%
-
Tax Rate - 28.10% 24.37% 23.21% 21.06% 19.85% - -
Total Cost 39,038 71,327 65,859 64,976 62,467 51,019 37,305 0.75%
-
Net Worth 9,221,890 103,417 76,896 62,211 44,261 40,802 20,253 177.23%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - 13 11 1,049 3,034 - - -
Div Payout % - 0.10% 0.08% 7.66% 31.70% - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 9,221,890 103,417 76,896 62,211 44,261 40,802 20,253 177.23%
NOSH 210,545 138,444 117,400 110,500 101,749 95,333 51,666 26.36%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -9.57% 15.87% 17.59% 17.39% 17.21% 8.41% -0.18% -
ROE -0.03% 13.64% 18.03% 22.02% 21.63% 5.44% -0.33% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 16.92 61.24 68.08 71.18 74.16 58.43 72.08 -21.45%
EPS -1.33 10.19 11.81 12.40 9.41 2.33 -0.13 47.31%
DPS 0.00 0.01 0.01 0.95 3.00 0.00 0.00 -
NAPS 43.80 0.747 0.655 0.563 0.435 0.428 0.392 119.38%
Adjusted Per Share Value based on latest NOSH - 110,500
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 10.95 26.05 24.55 24.16 23.18 17.11 11.44 -0.72%
EPS -0.86 4.34 4.26 4.21 2.94 0.68 -0.02 87.12%
DPS 0.00 0.00 0.00 0.32 0.93 0.00 0.00 -
NAPS 28.3329 0.3177 0.2363 0.1911 0.136 0.1254 0.0622 177.25%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.43 0.79 0.85 0.69 0.65 0.81 0.55 -
P/RPS 2.54 1.29 1.25 0.97 0.88 1.39 0.76 22.26%
P/EPS -32.37 7.75 7.20 5.56 6.91 34.78 -430.56 -35.02%
EY -3.09 12.90 13.89 17.97 14.47 2.87 -0.23 54.15%
DY 0.00 0.01 0.01 1.38 4.62 0.00 0.00 -
P/NAPS 0.01 1.06 1.30 1.23 1.49 1.89 1.40 -56.09%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 24/02/15 17/02/14 06/02/13 20/02/12 21/02/11 05/02/10 -
Price 0.405 0.75 0.825 0.68 0.79 0.80 0.60 -
P/RPS 2.39 1.22 1.21 0.96 1.07 1.37 0.83 19.26%
P/EPS -30.49 7.36 6.99 5.48 8.40 34.35 -469.70 -36.59%
EY -3.28 13.59 14.31 18.23 11.91 2.91 -0.21 58.07%
DY 0.00 0.01 0.01 1.40 3.80 0.00 0.00 -
P/NAPS 0.01 1.00 1.26 1.21 1.82 1.87 1.53 -56.74%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment