[GCAP] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
02-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -84.76%
YoY- -165.1%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 61,296 58,372 37,239 35,145 34,538 31,464 49,867 14.79%
PBT 302 352 -67 -129 -70 -156 149 60.36%
Tax 0 0 0 0 0 0 -2 -
NP 302 352 -67 -129 -70 -156 147 61.82%
-
NP to SH 302 352 -67 -129 -70 -156 147 61.82%
-
Tax Rate 0.00% 0.00% - - - - 1.34% -
Total Cost 60,994 58,020 37,306 35,274 34,608 31,620 49,720 14.63%
-
Net Worth 19,881 20,395 20,203 20,012 19,649 19,158 19,827 0.18%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 19,881 20,395 20,203 20,012 19,649 19,158 19,827 0.18%
NOSH 50,333 51,764 51,538 51,052 49,999 48,750 50,322 0.01%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 0.49% 0.60% -0.18% -0.37% -0.20% -0.50% 0.29% -
ROE 1.52% 1.73% -0.33% -0.65% -0.36% -0.81% 0.74% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 121.78 112.76 72.25 68.84 69.08 64.54 99.09 14.77%
EPS 0.60 0.68 -0.13 -0.25 -0.14 -0.32 0.29 62.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.395 0.394 0.392 0.392 0.393 0.393 0.394 0.16%
Adjusted Per Share Value based on latest NOSH - 51,666
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 18.83 17.93 11.44 10.80 10.61 9.67 15.32 14.78%
EPS 0.09 0.11 -0.02 -0.04 -0.02 -0.05 0.05 48.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0611 0.0627 0.0621 0.0615 0.0604 0.0589 0.0609 0.21%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.55 0.58 0.55 0.49 0.35 0.20 0.26 -
P/RPS 0.45 0.51 0.76 0.71 0.51 0.31 0.26 44.29%
P/EPS 91.67 85.29 -423.08 -193.42 -250.00 -62.50 89.01 1.98%
EY 1.09 1.17 -0.24 -0.52 -0.40 -1.60 1.12 -1.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.47 1.40 1.25 0.89 0.51 0.66 64.52%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 06/08/10 03/05/10 05/02/10 02/11/09 31/07/09 06/05/09 16/02/09 -
Price 0.56 0.58 0.60 0.48 0.55 0.21 0.22 -
P/RPS 0.46 0.51 0.83 0.70 0.80 0.33 0.22 63.73%
P/EPS 93.33 85.29 -461.54 -189.47 -392.86 -65.63 75.31 15.42%
EY 1.07 1.17 -0.22 -0.53 -0.25 -1.52 1.33 -13.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.47 1.53 1.22 1.40 0.53 0.56 86.26%

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