[GCAP] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
03-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 625.37%
YoY- 325.64%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 25,046 27,184 61,296 58,372 37,239 35,145 34,538 -19.23%
PBT 4,032 6,418 302 352 -67 -129 -70 -
Tax -995 -1,014 0 0 0 0 0 -
NP 3,037 5,404 302 352 -67 -129 -70 -
-
NP to SH 2,000 2,769 302 352 -67 -129 -70 -
-
Tax Rate 24.68% 15.80% 0.00% 0.00% - - - -
Total Cost 22,009 21,780 60,994 58,020 37,306 35,274 34,608 -25.98%
-
Net Worth 26,516 27,968 19,881 20,395 20,203 20,012 19,649 22.05%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 26,516 27,968 19,881 20,395 20,203 20,012 19,649 22.05%
NOSH 61,666 25,801 50,333 51,764 51,538 51,052 49,999 14.96%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 12.13% 19.88% 0.49% 0.60% -0.18% -0.37% -0.20% -
ROE 7.54% 9.90% 1.52% 1.73% -0.33% -0.65% -0.36% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 40.62 105.36 121.78 112.76 72.25 68.84 69.08 -29.74%
EPS 3.20 10.73 0.60 0.68 -0.13 -0.25 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 1.084 0.395 0.394 0.392 0.392 0.393 6.16%
Adjusted Per Share Value based on latest NOSH - 51,764
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 7.64 8.29 18.69 17.80 11.36 10.72 10.53 -19.20%
EPS 0.61 0.84 0.09 0.11 -0.02 -0.04 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0809 0.0853 0.0606 0.0622 0.0616 0.061 0.0599 22.11%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.81 0.47 0.55 0.58 0.55 0.49 0.35 -
P/RPS 1.99 0.45 0.45 0.51 0.76 0.71 0.51 147.23%
P/EPS 24.98 4.38 91.67 85.29 -423.08 -193.42 -250.00 -
EY 4.00 22.84 1.09 1.17 -0.24 -0.52 -0.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 0.43 1.39 1.47 1.40 1.25 0.89 64.40%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 21/02/11 11/11/10 06/08/10 03/05/10 05/02/10 02/11/09 31/07/09 -
Price 0.80 0.73 0.56 0.58 0.60 0.48 0.55 -
P/RPS 1.97 0.69 0.46 0.51 0.83 0.70 0.80 82.05%
P/EPS 24.67 6.80 93.33 85.29 -461.54 -189.47 -392.86 -
EY 4.05 14.70 1.07 1.17 -0.22 -0.53 -0.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 0.67 1.42 1.47 1.53 1.22 1.40 20.79%

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