[GCAP] QoQ TTM 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- 5.31%
YoY- 3463.64%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 59,870 62,158 59,972 55,702 61,924 50,626 43,966 22.83%
PBT 12,744 14,450 9,346 5,843 5,261 120 61 3409.45%
Tax -2,497 -2,860 -1,920 -1,160 -1,177 0 0 -
NP 10,247 11,590 7,426 4,683 4,084 120 61 2934.99%
-
NP to SH 6,764 6,560 3,781 2,220 2,108 120 61 2201.47%
-
Tax Rate 19.59% 19.79% 20.54% 19.85% 22.37% 0.00% 0.00% -
Total Cost 49,623 50,568 52,546 51,019 57,840 50,506 43,905 8.49%
-
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 2,017 1,007 - - - - - -
Div Payout % 29.82% 15.36% - - - - - -
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 17.12% 18.65% 12.38% 8.41% 6.60% 0.24% 0.14% -
ROE 14.60% 14.15% 8.51% 5.44% 7.83% 0.58% 0.30% -
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 59.31 61.68 59.64 58.43 249.30 96.43 84.93 -21.27%
EPS 6.70 6.51 3.76 2.33 8.49 0.23 0.12 1357.24%
DPS 2.00 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 18.26 18.96 18.29 16.99 18.89 15.44 13.41 22.82%
EPS 2.06 2.00 1.15 0.68 0.64 0.04 0.02 2091.12%
DPS 0.62 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 1.01 1.18 1.26 1.39 0.19 0.57 0.68 30.14%
P/EPS 8.95 11.21 19.94 34.78 5.54 240.63 492.19 -93.06%
EY 11.17 8.92 5.01 2.87 18.06 0.42 0.20 1357.53%
DY 3.33 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 1.15 1.09 1.26 1.37 0.29 0.58 0.68 41.90%
P/EPS 10.15 10.29 19.94 34.35 8.60 245.00 492.19 -92.46%
EY 9.85 9.72 5.01 2.91 11.63 0.41 0.20 1240.42%
DY 2.94 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