[GCAP] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -92.58%
YoY- 361.29%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 18,100 18,249 18,863 4,658 20,388 16,063 14,593 15.42%
PBT 3,373 5,167 3,591 613 5,079 63 88 1034.29%
Tax -814 -940 -760 17 -1,177 0 0 -
NP 2,559 4,227 2,831 630 3,902 63 88 843.70%
-
NP to SH 2,130 2,842 1,649 143 1,926 63 88 735.13%
-
Tax Rate 24.13% 18.19% 21.16% -2.77% 23.17% 0.00% 0.00% -
Total Cost 15,541 14,022 16,032 4,028 16,486 16,000 14,505 4.70%
-
Net Worth 46,335 46,358 44,442 40,802 26,925 20,737 20,395 72.73%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 1,009 1,007 - - - - - -
Div Payout % 47.39% 35.46% - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 46,335 46,358 44,442 40,802 26,925 20,737 20,395 72.73%
NOSH 100,947 100,780 100,548 95,333 24,838 52,500 51,764 56.02%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 14.14% 23.16% 15.01% 13.53% 19.14% 0.39% 0.60% -
ROE 4.60% 6.13% 3.71% 0.35% 7.15% 0.30% 0.43% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 17.93 18.11 18.76 4.89 82.08 30.60 28.19 -26.02%
EPS 2.11 2.82 1.60 0.15 7.75 0.12 0.17 435.25%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.459 0.46 0.442 0.428 1.084 0.395 0.394 10.70%
Adjusted Per Share Value based on latest NOSH - 95,333
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 5.52 5.57 5.75 1.42 6.22 4.90 4.45 15.43%
EPS 0.65 0.87 0.50 0.04 0.59 0.02 0.03 675.73%
DPS 0.31 0.31 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1413 0.1414 0.1355 0.1244 0.0821 0.0632 0.0622 72.72%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.60 0.73 0.75 0.81 0.47 0.55 0.58 -
P/RPS 3.35 4.03 4.00 16.58 0.57 1.80 2.06 38.24%
P/EPS 28.44 25.89 45.73 540.00 6.06 458.33 341.18 -80.88%
EY 3.52 3.86 2.19 0.19 16.50 0.22 0.29 427.35%
DY 1.67 1.37 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.59 1.70 1.89 0.43 1.39 1.47 -7.38%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 12/08/11 16/05/11 21/02/11 11/11/10 06/08/10 03/05/10 -
Price 0.68 0.67 0.75 0.80 0.73 0.56 0.58 -
P/RPS 3.79 3.70 4.00 16.37 0.89 1.83 2.06 50.09%
P/EPS 32.23 23.76 45.73 533.33 9.41 466.67 341.18 -79.22%
EY 3.10 4.21 2.19 0.19 10.62 0.21 0.29 384.56%
DY 1.47 1.49 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.46 1.70 1.87 0.67 1.42 1.47 0.45%

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