[GCAP] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
02-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -876.92%
YoY- -661.11%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 50,626 43,966 37,239 36,081 39,216 43,439 49,867 1.01%
PBT 120 61 -66 -98 17 49 149 -13.47%
Tax 0 0 0 -3 -4 -4 -4 -
NP 120 61 -66 -101 13 45 145 -11.88%
-
NP to SH 120 61 -66 -101 13 45 145 -11.88%
-
Tax Rate 0.00% 0.00% - - 23.53% 8.16% 2.68% -
Total Cost 50,506 43,905 37,305 36,182 39,203 43,394 49,722 1.05%
-
Net Worth 20,737 20,395 20,253 20,253 15,720 19,158 27,579 -17.35%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 20,737 20,395 20,253 20,253 15,720 19,158 27,579 -17.35%
NOSH 52,500 51,764 51,666 51,666 40,000 48,750 70,000 -17.49%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 0.24% 0.14% -0.18% -0.28% 0.03% 0.10% 0.29% -
ROE 0.58% 0.30% -0.33% -0.50% 0.08% 0.23% 0.53% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 96.43 84.93 72.08 69.83 98.04 89.11 71.24 22.43%
EPS 0.23 0.12 -0.13 -0.20 0.03 0.09 0.21 6.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.395 0.394 0.392 0.392 0.393 0.393 0.394 0.16%
Adjusted Per Share Value based on latest NOSH - 51,666
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 15.44 13.41 11.36 11.00 11.96 13.25 15.21 1.00%
EPS 0.04 0.02 -0.02 -0.03 0.00 0.01 0.04 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0632 0.0622 0.0618 0.0618 0.0479 0.0584 0.0841 -17.38%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.55 0.58 0.55 0.49 0.35 0.20 0.26 -
P/RPS 0.57 0.68 0.76 0.70 0.36 0.22 0.36 35.96%
P/EPS 240.63 492.19 -430.56 -250.66 1,076.92 216.67 125.52 54.50%
EY 0.42 0.20 -0.23 -0.40 0.09 0.46 0.80 -34.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.47 1.40 1.25 0.89 0.51 0.66 64.52%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 06/08/10 03/05/10 05/02/10 02/11/09 31/07/09 06/05/09 16/02/09 -
Price 0.56 0.58 0.60 0.48 0.55 0.21 0.22 -
P/RPS 0.58 0.68 0.83 0.69 0.56 0.24 0.31 52.01%
P/EPS 245.00 492.19 -469.70 -245.54 1,692.31 227.50 106.21 74.84%
EY 0.41 0.20 -0.21 -0.41 0.06 0.44 0.94 -42.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.47 1.53 1.22 1.40 0.53 0.56 86.26%

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