[GCAP] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
16-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -17.55%
YoY- 1773.86%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 75,641 55,217 37,117 18,863 25,046 20,388 30,648 82.32%
PBT 16,450 12,131 8,758 3,591 4,032 4,814 151 2161.59%
Tax -3,464 -2,514 -1,700 -760 -995 -761 0 -
NP 12,986 9,617 7,058 2,831 3,037 4,053 151 1832.59%
-
NP to SH 9,571 6,621 4,491 1,649 2,000 2,077 151 1477.74%
-
Tax Rate 21.06% 20.72% 19.41% 21.16% 24.68% 15.81% 0.00% -
Total Cost 62,655 45,600 30,059 16,032 22,009 16,335 30,497 61.39%
-
Net Worth 43,841 46,256 46,319 44,442 26,516 27,968 19,881 69.17%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 3,023 2,015 1,006 - - - - -
Div Payout % 31.59% 30.44% 22.42% - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 43,841 46,256 46,319 44,442 26,516 27,968 19,881 69.17%
NOSH 100,785 100,776 100,695 100,548 61,666 25,801 50,333 58.66%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 17.17% 17.42% 19.02% 15.01% 12.13% 19.88% 0.49% -
ROE 21.83% 14.31% 9.70% 3.71% 7.54% 7.43% 0.76% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 75.05 54.79 36.86 18.76 40.62 79.02 60.89 14.91%
EPS 9.50 6.57 4.46 1.60 3.20 8.05 0.30 894.64%
DPS 3.00 2.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.435 0.459 0.46 0.442 0.43 1.084 0.395 6.62%
Adjusted Per Share Value based on latest NOSH - 100,548
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 23.07 16.84 11.32 5.75 7.64 6.22 9.35 82.29%
EPS 2.92 2.02 1.37 0.50 0.61 0.63 0.05 1394.13%
DPS 0.92 0.61 0.31 0.00 0.00 0.00 0.00 -
NAPS 0.1337 0.1411 0.1413 0.1355 0.0809 0.0853 0.0606 69.23%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.65 0.60 0.73 0.75 0.81 0.47 0.55 -
P/RPS 0.87 1.10 1.98 4.00 1.99 0.59 0.90 -2.22%
P/EPS 6.84 9.13 16.37 45.73 24.98 5.84 183.33 -88.76%
EY 14.61 10.95 6.11 2.19 4.00 17.13 0.55 784.97%
DY 4.62 3.33 1.37 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.31 1.59 1.70 1.88 0.43 1.39 4.72%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 20/02/12 21/11/11 12/08/11 16/05/11 21/02/11 11/11/10 06/08/10 -
Price 0.79 0.68 0.67 0.75 0.80 0.73 0.56 -
P/RPS 1.05 1.24 1.82 4.00 1.97 0.92 0.92 9.18%
P/EPS 8.32 10.35 15.02 45.73 24.67 9.07 186.67 -87.35%
EY 12.02 9.66 6.66 2.19 4.05 11.03 0.54 686.83%
DY 3.80 2.94 1.49 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.48 1.46 1.70 1.86 0.67 1.42 17.93%

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