[GCAP] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
31-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 55.13%
YoY- -136.08%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 58,372 37,239 35,145 34,538 31,464 49,867 53,526 5.95%
PBT 352 -67 -129 -70 -156 149 200 45.82%
Tax 0 0 0 0 0 -2 -1 -
NP 352 -67 -129 -70 -156 147 198 46.80%
-
NP to SH 352 -67 -129 -70 -156 147 198 46.80%
-
Tax Rate 0.00% - - - - 1.34% 0.50% -
Total Cost 58,020 37,306 35,274 34,608 31,620 49,720 53,328 5.78%
-
Net Worth 20,395 20,203 20,012 19,649 19,158 19,827 19,568 2.80%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 20,395 20,203 20,012 19,649 19,158 19,827 19,568 2.80%
NOSH 51,764 51,538 51,052 49,999 48,750 50,322 49,666 2.79%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 0.60% -0.18% -0.37% -0.20% -0.50% 0.29% 0.37% -
ROE 1.73% -0.33% -0.65% -0.36% -0.81% 0.74% 1.02% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 112.76 72.25 68.84 69.08 64.54 99.09 107.77 3.06%
EPS 0.68 -0.13 -0.25 -0.14 -0.32 0.29 0.40 42.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.394 0.392 0.392 0.393 0.393 0.394 0.394 0.00%
Adjusted Per Share Value based on latest NOSH - 40,000
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 17.80 11.36 10.72 10.53 9.60 15.21 16.32 5.96%
EPS 0.11 -0.02 -0.04 -0.02 -0.05 0.04 0.06 49.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0622 0.0616 0.061 0.0599 0.0584 0.0605 0.0597 2.77%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.58 0.55 0.49 0.35 0.20 0.26 0.28 -
P/RPS 0.51 0.76 0.71 0.51 0.31 0.26 0.26 56.76%
P/EPS 85.29 -423.08 -193.42 -250.00 -62.50 89.01 70.00 14.09%
EY 1.17 -0.24 -0.52 -0.40 -1.60 1.12 1.43 -12.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.40 1.25 0.89 0.51 0.66 0.71 62.51%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 03/05/10 05/02/10 02/11/09 31/07/09 06/05/09 16/02/09 17/11/08 -
Price 0.58 0.60 0.48 0.55 0.21 0.22 0.27 -
P/RPS 0.51 0.83 0.70 0.80 0.33 0.22 0.25 60.91%
P/EPS 85.29 -461.54 -189.47 -392.86 -65.63 75.31 67.50 16.89%
EY 1.17 -0.22 -0.53 -0.25 -1.52 1.33 1.48 -14.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.53 1.22 1.40 0.53 0.56 0.69 65.64%

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