[GCAP] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
12-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 36.17%
YoY- 2874.17%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 92,364 94,232 83,102 74,234 61,296 34,538 55,840 8.74%
PBT 22,268 25,304 20,050 17,516 302 -70 194 120.37%
Tax -5,594 -6,032 -4,672 -3,400 0 0 0 -
NP 16,674 19,272 15,378 14,116 302 -70 194 110.00%
-
NP to SH 17,432 19,308 15,402 8,982 302 -70 194 111.56%
-
Tax Rate 25.12% 23.84% 23.30% 19.41% 0.00% - 0.00% -
Total Cost 75,690 74,960 67,724 60,118 60,994 34,608 55,646 5.25%
-
Net Worth 96,148 72,068 52,469 46,319 19,881 19,649 20,048 29.84%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 27 - 2,053 2,013 - - - -
Div Payout % 0.16% - 13.33% 22.42% - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 96,148 72,068 52,469 46,319 19,881 19,649 20,048 29.84%
NOSH 136,187 112,255 102,680 100,695 50,333 49,999 51,052 17.75%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 18.05% 20.45% 18.50% 19.02% 0.49% -0.20% 0.35% -
ROE 18.13% 26.79% 29.35% 19.39% 1.52% -0.36% 0.97% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 67.82 83.94 80.93 73.72 121.78 69.08 109.38 -7.65%
EPS 12.80 17.20 15.00 8.92 0.60 -0.14 0.38 79.66%
DPS 0.02 0.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 0.706 0.642 0.511 0.46 0.395 0.393 0.3927 10.26%
Adjusted Per Share Value based on latest NOSH - 100,780
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 28.38 28.95 25.53 22.81 18.83 10.61 17.16 8.74%
EPS 5.36 5.93 4.73 2.76 0.09 -0.02 0.06 111.35%
DPS 0.01 0.00 0.63 0.62 0.00 0.00 0.00 -
NAPS 0.2954 0.2214 0.1612 0.1423 0.0611 0.0604 0.0616 29.84%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.86 0.69 0.71 0.73 0.55 0.35 0.33 -
P/RPS 1.27 0.82 0.88 0.99 0.45 0.51 0.30 27.17%
P/EPS 6.72 4.01 4.73 8.18 91.67 -250.00 86.84 -34.70%
EY 14.88 24.93 21.13 12.22 1.09 -0.40 1.15 53.19%
DY 0.02 0.00 2.82 2.74 0.00 0.00 0.00 -
P/NAPS 1.22 1.07 1.39 1.59 1.39 0.89 0.84 6.41%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 22/07/13 06/08/12 12/08/11 06/08/10 31/07/09 28/08/08 -
Price 0.84 0.725 0.71 0.67 0.56 0.55 0.40 -
P/RPS 1.24 0.86 0.88 0.91 0.46 0.80 0.37 22.31%
P/EPS 6.56 4.22 4.73 7.51 93.33 -392.86 105.26 -37.02%
EY 15.24 23.72 21.13 13.31 1.07 -0.25 0.95 58.77%
DY 0.02 0.00 2.82 2.99 0.00 0.00 0.00 -
P/NAPS 1.19 1.13 1.39 1.46 1.42 1.40 1.02 2.60%

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