[GCAP] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
06-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -14.2%
YoY- 531.43%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 94,232 83,102 74,234 61,296 34,538 55,840 68,866 5.36%
PBT 25,304 20,050 17,516 302 -70 194 -22 -
Tax -6,032 -4,672 -3,400 0 0 0 -20 158.73%
NP 19,272 15,378 14,116 302 -70 194 -42 -
-
NP to SH 19,308 15,402 8,982 302 -70 194 -42 -
-
Tax Rate 23.84% 23.30% 19.41% 0.00% - 0.00% - -
Total Cost 74,960 67,724 60,118 60,994 34,608 55,646 68,908 1.41%
-
Net Worth 72,068 52,469 46,319 19,881 19,649 20,048 23,058 20.89%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - 2,053 2,013 - - - - -
Div Payout % - 13.33% 22.42% - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 72,068 52,469 46,319 19,881 19,649 20,048 23,058 20.89%
NOSH 112,255 102,680 100,695 50,333 49,999 51,052 52,500 13.48%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 20.45% 18.50% 19.02% 0.49% -0.20% 0.35% -0.06% -
ROE 26.79% 29.35% 19.39% 1.52% -0.36% 0.97% -0.18% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 83.94 80.93 73.72 121.78 69.08 109.38 131.17 -7.16%
EPS 17.20 15.00 8.92 0.60 -0.14 0.38 -0.08 -
DPS 0.00 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.642 0.511 0.46 0.395 0.393 0.3927 0.4392 6.52%
Adjusted Per Share Value based on latest NOSH - 52,500
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 28.74 25.34 22.64 18.69 10.53 17.03 21.00 5.36%
EPS 5.89 4.70 2.74 0.09 -0.02 0.06 -0.01 -
DPS 0.00 0.63 0.61 0.00 0.00 0.00 0.00 -
NAPS 0.2198 0.16 0.1413 0.0606 0.0599 0.0611 0.0703 20.90%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.69 0.71 0.73 0.55 0.35 0.33 0.45 -
P/RPS 0.82 0.88 0.99 0.45 0.51 0.30 0.34 15.78%
P/EPS 4.01 4.73 8.18 91.67 -250.00 86.84 -562.50 -
EY 24.93 21.13 12.22 1.09 -0.40 1.15 -0.18 -
DY 0.00 2.82 2.74 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.39 1.59 1.39 0.89 0.84 1.02 0.80%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 22/07/13 06/08/12 12/08/11 06/08/10 31/07/09 28/08/08 28/08/07 -
Price 0.725 0.71 0.67 0.56 0.55 0.40 0.40 -
P/RPS 0.86 0.88 0.91 0.46 0.80 0.37 0.30 19.16%
P/EPS 4.22 4.73 7.51 93.33 -392.86 105.26 -500.00 -
EY 23.72 21.13 13.31 1.07 -0.25 0.95 -0.20 -
DY 0.00 2.82 2.99 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.39 1.46 1.42 1.40 1.02 0.91 3.67%

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