[GCAP] QoQ TTM Result on 30-Sep-2010 [#3]

Announcement Date
11-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 1656.67%
YoY- 2187.13%
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 62,158 59,972 55,702 61,924 50,626 43,966 37,239 40.84%
PBT 14,450 9,346 5,843 5,261 120 61 -66 -
Tax -2,860 -1,920 -1,160 -1,177 0 0 0 -
NP 11,590 7,426 4,683 4,084 120 61 -66 -
-
NP to SH 6,560 3,781 2,220 2,108 120 61 -66 -
-
Tax Rate 19.79% 20.54% 19.85% 22.37% 0.00% 0.00% - -
Total Cost 50,568 52,546 51,019 57,840 50,506 43,905 37,305 22.55%
-
Net Worth 46,358 44,442 40,802 26,925 20,737 20,395 20,253 73.94%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 1,007 - - - - - - -
Div Payout % 15.36% - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 46,358 44,442 40,802 26,925 20,737 20,395 20,253 73.94%
NOSH 100,780 100,548 95,333 24,838 52,500 51,764 51,666 56.30%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 18.65% 12.38% 8.41% 6.60% 0.24% 0.14% -0.18% -
ROE 14.15% 8.51% 5.44% 7.83% 0.58% 0.30% -0.33% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 61.68 59.64 58.43 249.30 96.43 84.93 72.08 -9.89%
EPS 6.51 3.76 2.33 8.49 0.23 0.12 -0.13 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.442 0.428 1.084 0.395 0.394 0.392 11.28%
Adjusted Per Share Value based on latest NOSH - 24,838
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 19.10 18.43 17.11 19.03 15.55 13.51 11.44 40.86%
EPS 2.02 1.16 0.68 0.65 0.04 0.02 -0.02 -
DPS 0.31 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1424 0.1365 0.1254 0.0827 0.0637 0.0627 0.0622 73.96%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.73 0.75 0.81 0.47 0.55 0.58 0.55 -
P/RPS 1.18 1.26 1.39 0.19 0.57 0.68 0.76 34.19%
P/EPS 11.21 19.94 34.78 5.54 240.63 492.19 -430.56 -
EY 8.92 5.01 2.87 18.06 0.42 0.20 -0.23 -
DY 1.37 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.70 1.89 0.43 1.39 1.47 1.40 8.87%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 12/08/11 16/05/11 21/02/11 11/11/10 06/08/10 03/05/10 05/02/10 -
Price 0.67 0.75 0.80 0.73 0.56 0.58 0.60 -
P/RPS 1.09 1.26 1.37 0.29 0.58 0.68 0.83 19.98%
P/EPS 10.29 19.94 34.35 8.60 245.00 492.19 -469.70 -
EY 9.72 5.01 2.91 11.63 0.41 0.20 -0.21 -
DY 1.49 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.70 1.87 0.67 1.42 1.47 1.53 -3.08%

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