[GCAP] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
06-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -206.12%
YoY- -163.93%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 37,239 35,145 34,538 31,464 49,867 53,526 55,840 -23.61%
PBT -67 -129 -70 -156 149 200 194 -
Tax 0 0 0 0 -2 -1 0 -
NP -67 -129 -70 -156 147 198 194 -
-
NP to SH -67 -129 -70 -156 147 198 194 -
-
Tax Rate - - - - 1.34% 0.50% 0.00% -
Total Cost 37,306 35,274 34,608 31,620 49,720 53,328 55,646 -23.34%
-
Net Worth 20,203 20,012 19,649 19,158 19,827 19,568 20,048 0.51%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 20,203 20,012 19,649 19,158 19,827 19,568 20,048 0.51%
NOSH 51,538 51,052 49,999 48,750 50,322 49,666 51,052 0.63%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -0.18% -0.37% -0.20% -0.50% 0.29% 0.37% 0.35% -
ROE -0.33% -0.65% -0.36% -0.81% 0.74% 1.02% 0.97% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 72.25 68.84 69.08 64.54 99.09 107.77 109.38 -24.09%
EPS -0.13 -0.25 -0.14 -0.32 0.29 0.40 0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.392 0.392 0.393 0.393 0.394 0.394 0.3927 -0.11%
Adjusted Per Share Value based on latest NOSH - 48,750
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 11.36 10.72 10.53 9.60 15.21 16.32 17.03 -23.59%
EPS -0.02 -0.04 -0.02 -0.05 0.04 0.06 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0616 0.061 0.0599 0.0584 0.0605 0.0597 0.0611 0.54%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.55 0.49 0.35 0.20 0.26 0.28 0.33 -
P/RPS 0.76 0.71 0.51 0.31 0.26 0.26 0.30 85.52%
P/EPS -423.08 -193.42 -250.00 -62.50 89.01 70.00 86.84 -
EY -0.24 -0.52 -0.40 -1.60 1.12 1.43 1.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.25 0.89 0.51 0.66 0.71 0.84 40.44%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 05/02/10 02/11/09 31/07/09 06/05/09 16/02/09 17/11/08 28/08/08 -
Price 0.60 0.48 0.55 0.21 0.22 0.27 0.40 -
P/RPS 0.83 0.70 0.80 0.33 0.22 0.25 0.37 71.11%
P/EPS -461.54 -189.47 -392.86 -65.63 75.31 67.50 105.26 -
EY -0.22 -0.53 -0.25 -1.52 1.33 1.48 0.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.22 1.40 0.53 0.56 0.69 1.02 30.94%

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