[GCAP] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
06-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 96.72%
YoY- 823.08%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 59,972 55,702 61,924 50,626 43,966 37,239 36,081 40.36%
PBT 9,346 5,843 5,261 120 61 -66 -98 -
Tax -1,920 -1,160 -1,177 0 0 0 -3 7355.84%
NP 7,426 4,683 4,084 120 61 -66 -101 -
-
NP to SH 3,781 2,220 2,108 120 61 -66 -101 -
-
Tax Rate 20.54% 19.85% 22.37% 0.00% 0.00% - - -
Total Cost 52,546 51,019 57,840 50,506 43,905 37,305 36,182 28.27%
-
Net Worth 44,442 40,802 26,925 20,737 20,395 20,253 20,253 68.94%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 44,442 40,802 26,925 20,737 20,395 20,253 20,253 68.94%
NOSH 100,548 95,333 24,838 52,500 51,764 51,666 51,666 55.93%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 12.38% 8.41% 6.60% 0.24% 0.14% -0.18% -0.28% -
ROE 8.51% 5.44% 7.83% 0.58% 0.30% -0.33% -0.50% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 59.64 58.43 249.30 96.43 84.93 72.08 69.83 -9.99%
EPS 3.76 2.33 8.49 0.23 0.12 -0.13 -0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.442 0.428 1.084 0.395 0.394 0.392 0.392 8.34%
Adjusted Per Share Value based on latest NOSH - 52,500
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 18.29 16.99 18.89 15.44 13.41 11.36 11.00 40.39%
EPS 1.15 0.68 0.64 0.04 0.02 -0.02 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1355 0.1244 0.0821 0.0632 0.0622 0.0618 0.0618 68.85%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.75 0.81 0.47 0.55 0.58 0.55 0.49 -
P/RPS 1.26 1.39 0.19 0.57 0.68 0.76 0.70 48.02%
P/EPS 19.94 34.78 5.54 240.63 492.19 -430.56 -250.66 -
EY 5.01 2.87 18.06 0.42 0.20 -0.23 -0.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.89 0.43 1.39 1.47 1.40 1.25 22.77%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 16/05/11 21/02/11 11/11/10 06/08/10 03/05/10 05/02/10 02/11/09 -
Price 0.75 0.80 0.73 0.56 0.58 0.60 0.48 -
P/RPS 1.26 1.37 0.29 0.58 0.68 0.83 0.69 49.45%
P/EPS 19.94 34.35 8.60 245.00 492.19 -469.70 -245.54 -
EY 5.01 2.91 11.63 0.41 0.20 -0.21 -0.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.87 0.67 1.42 1.47 1.53 1.22 24.78%

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