[GCAP] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 47.43%
YoY- 218.78%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 41,551 23,606 75,641 55,217 37,117 18,863 25,046 40.18%
PBT 10,025 6,785 16,450 12,131 8,758 3,591 4,032 83.63%
Tax -2,336 -1,608 -3,464 -2,514 -1,700 -760 -995 76.73%
NP 7,689 5,177 12,986 9,617 7,058 2,831 3,037 85.86%
-
NP to SH 7,701 5,181 9,571 6,621 4,491 1,649 2,000 145.86%
-
Tax Rate 23.30% 23.70% 21.06% 20.72% 19.41% 21.16% 24.68% -
Total Cost 33,862 18,429 62,655 45,600 30,059 16,032 22,009 33.30%
-
Net Worth 52,469 50,590 43,841 46,256 46,319 44,442 26,516 57.68%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 1,026 - 3,023 2,015 1,006 - - -
Div Payout % 13.33% - 31.59% 30.44% 22.42% - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 52,469 50,590 43,841 46,256 46,319 44,442 26,516 57.68%
NOSH 102,680 101,588 100,785 100,776 100,695 100,548 61,666 40.52%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 18.50% 21.93% 17.17% 17.42% 19.02% 15.01% 12.13% -
ROE 14.68% 10.24% 21.83% 14.31% 9.70% 3.71% 7.54% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 40.47 23.24 75.05 54.79 36.86 18.76 40.62 -0.24%
EPS 7.50 5.10 9.50 6.57 4.46 1.60 3.20 76.53%
DPS 1.00 0.00 3.00 2.00 1.00 0.00 0.00 -
NAPS 0.511 0.498 0.435 0.459 0.46 0.442 0.43 12.20%
Adjusted Per Share Value based on latest NOSH - 100,947
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 12.77 7.25 23.24 16.96 11.40 5.80 7.70 40.15%
EPS 2.37 1.59 2.94 2.03 1.38 0.51 0.61 147.34%
DPS 0.32 0.00 0.93 0.62 0.31 0.00 0.00 -
NAPS 0.1612 0.1554 0.1347 0.1421 0.1423 0.1365 0.0815 57.63%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.71 0.80 0.65 0.60 0.73 0.75 0.81 -
P/RPS 1.75 3.44 0.87 1.10 1.98 4.00 1.99 -8.21%
P/EPS 9.47 15.69 6.84 9.13 16.37 45.73 24.98 -47.65%
EY 10.56 6.37 14.61 10.95 6.11 2.19 4.00 91.12%
DY 1.41 0.00 4.62 3.33 1.37 0.00 0.00 -
P/NAPS 1.39 1.61 1.49 1.31 1.59 1.70 1.88 -18.24%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 06/08/12 29/05/12 20/02/12 21/11/11 12/08/11 16/05/11 21/02/11 -
Price 0.71 0.74 0.79 0.68 0.67 0.75 0.80 -
P/RPS 1.75 3.18 1.05 1.24 1.82 4.00 1.97 -7.59%
P/EPS 9.47 14.51 8.32 10.35 15.02 45.73 24.67 -47.21%
EY 10.56 6.89 12.02 9.66 6.66 2.19 4.05 89.55%
DY 1.41 0.00 3.80 2.94 1.49 0.00 0.00 -
P/NAPS 1.39 1.49 1.82 1.48 1.46 1.70 1.86 -17.66%

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