[GCAP] QoQ Quarter Result on 30-Jun-2011 [#2]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
12-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 72.35%
YoY- 4411.11%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 23,606 20,242 18,100 18,249 18,863 4,658 20,388 10.25%
PBT 6,785 4,320 3,373 5,167 3,591 613 5,079 21.27%
Tax -1,608 -950 -814 -940 -760 17 -1,177 23.09%
NP 5,177 3,370 2,559 4,227 2,831 630 3,902 20.72%
-
NP to SH 5,181 2,951 2,130 2,842 1,649 143 1,926 93.30%
-
Tax Rate 23.70% 21.99% 24.13% 18.19% 21.16% -2.77% 23.17% -
Total Cost 18,429 16,872 15,541 14,022 16,032 4,028 16,486 7.70%
-
Net Worth 50,590 44,261 46,335 46,358 44,442 40,802 26,925 52.20%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 1,017 1,009 1,007 - - - -
Div Payout % - 34.48% 47.39% 35.46% - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 50,590 44,261 46,335 46,358 44,442 40,802 26,925 52.20%
NOSH 101,588 101,749 100,947 100,780 100,548 95,333 24,838 155.53%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 21.93% 16.65% 14.14% 23.16% 15.01% 13.53% 19.14% -
ROE 10.24% 6.67% 4.60% 6.13% 3.71% 0.35% 7.15% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 23.24 19.89 17.93 18.11 18.76 4.89 82.08 -56.84%
EPS 5.10 2.90 2.11 2.82 1.60 0.15 7.75 -24.32%
DPS 0.00 1.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 0.498 0.435 0.459 0.46 0.442 0.428 1.084 -40.43%
Adjusted Per Share Value based on latest NOSH - 100,780
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 7.20 6.17 5.52 5.57 5.75 1.42 6.22 10.23%
EPS 1.58 0.90 0.65 0.87 0.50 0.04 0.59 92.72%
DPS 0.00 0.31 0.31 0.31 0.00 0.00 0.00 -
NAPS 0.1543 0.135 0.1413 0.1414 0.1355 0.1244 0.0821 52.23%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.80 0.65 0.60 0.73 0.75 0.81 0.47 -
P/RPS 3.44 3.27 3.35 4.03 4.00 16.58 0.57 231.11%
P/EPS 15.69 22.41 28.44 25.89 45.73 540.00 6.06 88.44%
EY 6.37 4.46 3.52 3.86 2.19 0.19 16.50 -46.94%
DY 0.00 1.54 1.67 1.37 0.00 0.00 0.00 -
P/NAPS 1.61 1.49 1.31 1.59 1.70 1.89 0.43 140.92%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 20/02/12 21/11/11 12/08/11 16/05/11 21/02/11 11/11/10 -
Price 0.74 0.79 0.68 0.67 0.75 0.80 0.73 -
P/RPS 3.18 3.97 3.79 3.70 4.00 16.37 0.89 133.53%
P/EPS 14.51 27.24 32.23 23.76 45.73 533.33 9.41 33.43%
EY 6.89 3.67 3.10 4.21 2.19 0.19 10.62 -25.03%
DY 0.00 1.27 1.47 1.49 0.00 0.00 0.00 -
P/NAPS 1.49 1.82 1.48 1.46 1.70 1.87 0.67 70.29%

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