[GCAP] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
03-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 192.42%
YoY- 35.56%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 55,702 61,924 50,626 43,966 37,239 36,081 39,216 26.27%
PBT 5,843 5,261 120 61 -66 -98 17 4754.80%
Tax -1,160 -1,177 0 0 0 -3 -4 4236.24%
NP 4,683 4,084 120 61 -66 -101 13 4908.76%
-
NP to SH 2,220 2,108 120 61 -66 -101 13 2949.34%
-
Tax Rate 19.85% 22.37% 0.00% 0.00% - - 23.53% -
Total Cost 51,019 57,840 50,506 43,905 37,305 36,182 39,203 19.14%
-
Net Worth 40,802 26,925 20,737 20,395 20,253 20,253 15,720 88.53%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 40,802 26,925 20,737 20,395 20,253 20,253 15,720 88.53%
NOSH 95,333 24,838 52,500 51,764 51,666 51,666 40,000 78.14%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 8.41% 6.60% 0.24% 0.14% -0.18% -0.28% 0.03% -
ROE 5.44% 7.83% 0.58% 0.30% -0.33% -0.50% 0.08% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 58.43 249.30 96.43 84.93 72.08 69.83 98.04 -29.11%
EPS 2.33 8.49 0.23 0.12 -0.13 -0.20 0.03 1705.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.428 1.084 0.395 0.394 0.392 0.392 0.393 5.83%
Adjusted Per Share Value based on latest NOSH - 51,764
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 17.11 19.03 15.55 13.51 11.44 11.09 12.05 26.24%
EPS 0.68 0.65 0.04 0.02 -0.02 -0.03 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1254 0.0827 0.0637 0.0627 0.0622 0.0622 0.0483 88.57%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.81 0.47 0.55 0.58 0.55 0.49 0.35 -
P/RPS 1.39 0.19 0.57 0.68 0.76 0.70 0.36 145.51%
P/EPS 34.78 5.54 240.63 492.19 -430.56 -250.66 1,076.92 -89.79%
EY 2.87 18.06 0.42 0.20 -0.23 -0.40 0.09 899.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 0.43 1.39 1.47 1.40 1.25 0.89 64.98%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 21/02/11 11/11/10 06/08/10 03/05/10 05/02/10 02/11/09 31/07/09 -
Price 0.80 0.73 0.56 0.58 0.60 0.48 0.55 -
P/RPS 1.37 0.29 0.58 0.68 0.83 0.69 0.56 81.26%
P/EPS 34.35 8.60 245.00 492.19 -469.70 -245.54 1,692.31 -92.50%
EY 2.91 11.63 0.41 0.20 -0.21 -0.41 0.06 1220.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 0.67 1.42 1.47 1.53 1.22 1.40 21.22%

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