[GCAP] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
31-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 55.13%
YoY- -136.08%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 83,102 74,234 61,296 34,538 55,840 68,866 7,726 48.52%
PBT 20,050 17,516 302 -70 194 -22 1,362 56.48%
Tax -4,672 -3,400 0 0 0 -20 -850 32.81%
NP 15,378 14,116 302 -70 194 -42 512 76.21%
-
NP to SH 15,402 8,982 302 -70 194 -42 512 76.26%
-
Tax Rate 23.30% 19.41% 0.00% - 0.00% - 62.41% -
Total Cost 67,724 60,118 60,994 34,608 55,646 68,908 7,214 45.19%
-
Net Worth 52,469 46,319 19,881 19,649 20,048 23,058 21,980 15.59%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 2,053 2,013 - - - - - -
Div Payout % 13.33% 22.42% - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 52,469 46,319 19,881 19,649 20,048 23,058 21,980 15.59%
NOSH 102,680 100,695 50,333 49,999 51,052 52,500 50,196 12.65%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 18.50% 19.02% 0.49% -0.20% 0.35% -0.06% 6.63% -
ROE 29.35% 19.39% 1.52% -0.36% 0.97% -0.18% 2.33% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 80.93 73.72 121.78 69.08 109.38 131.17 15.39 31.83%
EPS 15.00 8.92 0.60 -0.14 0.38 -0.08 1.02 56.46%
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.511 0.46 0.395 0.393 0.3927 0.4392 0.4379 2.60%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 25.34 22.64 18.69 10.53 17.03 21.00 2.36 48.47%
EPS 4.70 2.74 0.09 -0.02 0.06 -0.01 0.16 75.56%
DPS 0.63 0.61 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.1413 0.0606 0.0599 0.0611 0.0703 0.067 15.59%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.71 0.73 0.55 0.35 0.33 0.45 0.28 -
P/RPS 0.88 0.99 0.45 0.51 0.30 0.34 1.82 -11.39%
P/EPS 4.73 8.18 91.67 -250.00 86.84 -562.50 27.45 -25.38%
EY 21.13 12.22 1.09 -0.40 1.15 -0.18 3.64 34.02%
DY 2.82 2.74 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.59 1.39 0.89 0.84 1.02 0.64 13.78%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 06/08/12 12/08/11 06/08/10 31/07/09 28/08/08 28/08/07 16/08/06 -
Price 0.71 0.67 0.56 0.55 0.40 0.40 0.26 -
P/RPS 0.88 0.91 0.46 0.80 0.37 0.30 1.69 -10.29%
P/EPS 4.73 7.51 93.33 -392.86 105.26 -500.00 25.49 -24.45%
EY 21.13 13.31 1.07 -0.25 0.95 -0.20 3.92 32.38%
DY 2.82 2.99 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.46 1.42 1.40 1.02 0.91 0.59 15.33%

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