[GCAP] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
05-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 150.0%
YoY- 875.0%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 20,388 16,063 14,593 10,880 9,090 9,403 7,866 88.57%
PBT 5,079 63 88 31 -62 4 -39 -
Tax -1,177 0 0 0 0 0 0 -
NP 3,902 63 88 31 -62 4 -39 -
-
NP to SH 1,926 63 88 31 -62 4 -39 -
-
Tax Rate 23.17% 0.00% 0.00% 0.00% - 0.00% - -
Total Cost 16,486 16,000 14,505 10,849 9,152 9,399 7,905 63.16%
-
Net Worth 26,925 20,737 20,395 20,253 20,253 15,720 19,158 25.44%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 26,925 20,737 20,395 20,253 20,253 15,720 19,158 25.44%
NOSH 24,838 52,500 51,764 51,666 51,666 40,000 48,750 -36.18%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 19.14% 0.39% 0.60% 0.28% -0.68% 0.04% -0.50% -
ROE 7.15% 0.30% 0.43% 0.15% -0.31% 0.03% -0.20% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 82.08 30.60 28.19 21.06 17.59 23.51 16.14 195.43%
EPS 7.75 0.12 0.17 0.06 -0.12 0.01 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.084 0.395 0.394 0.392 0.392 0.393 0.393 96.55%
Adjusted Per Share Value based on latest NOSH - 51,666
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 6.26 4.94 4.48 3.34 2.79 2.89 2.42 88.33%
EPS 0.59 0.02 0.03 0.01 -0.02 0.00 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0827 0.0637 0.0627 0.0622 0.0622 0.0483 0.0589 25.36%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.47 0.55 0.58 0.55 0.49 0.35 0.20 -
P/RPS 0.57 1.80 2.06 2.61 2.79 1.49 1.24 -40.40%
P/EPS 6.06 458.33 341.18 916.67 -408.33 3,500.00 -250.00 -
EY 16.50 0.22 0.29 0.11 -0.24 0.03 -0.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 1.39 1.47 1.40 1.25 0.89 0.51 -10.74%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 11/11/10 06/08/10 03/05/10 05/02/10 02/11/09 31/07/09 06/05/09 -
Price 0.73 0.56 0.58 0.60 0.48 0.55 0.21 -
P/RPS 0.89 1.83 2.06 2.85 2.73 2.34 1.30 -22.30%
P/EPS 9.41 466.67 341.18 1,000.00 -400.00 5,500.00 -262.50 -
EY 10.62 0.21 0.29 0.10 -0.25 0.02 -0.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.42 1.47 1.53 1.22 1.40 0.53 16.89%

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