[GCAP] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
02-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -84.76%
YoY- -165.1%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 79,856 73,622 27,184 35,145 53,526 71,502 12,578 36.03%
PBT 18,420 16,174 6,418 -129 200 -3,088 857 66.66%
Tax -4,177 -3,352 -1,014 0 -1 -14 -1,190 23.25%
NP 14,242 12,822 5,404 -129 198 -3,102 -333 -
-
NP to SH 14,238 8,828 2,769 -129 198 -3,102 -333 -
-
Tax Rate 22.68% 20.72% 15.80% - 0.50% - 138.86% -
Total Cost 65,613 60,800 21,780 35,274 53,328 74,605 12,911 31.08%
-
Net Worth 0 46,256 27,968 20,012 19,568 19,814 21,394 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 1,419 2,687 - - - - - -
Div Payout % 9.97% 30.44% - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 0 46,256 27,968 20,012 19,568 19,814 21,394 -
NOSH 106,445 100,776 25,801 51,052 49,666 50,367 49,999 13.40%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 17.84% 17.42% 19.88% -0.37% 0.37% -4.34% -2.65% -
ROE 0.00% 19.08% 9.90% -0.65% 1.02% -15.66% -1.56% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 75.02 73.06 105.36 68.84 107.77 141.96 25.16 19.95%
EPS 13.33 8.76 10.73 -0.25 0.40 -6.16 -0.67 -
DPS 1.33 2.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.459 1.084 0.392 0.394 0.3934 0.4279 -
Adjusted Per Share Value based on latest NOSH - 51,666
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 24.53 22.62 8.35 10.80 16.45 21.97 3.86 36.05%
EPS 4.37 2.71 0.85 -0.04 0.06 -0.95 -0.10 -
DPS 0.44 0.83 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1421 0.0859 0.0615 0.0601 0.0609 0.0657 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.69 0.60 0.47 0.49 0.28 0.48 0.25 -
P/RPS 0.92 0.82 0.45 0.71 0.26 0.34 0.99 -1.21%
P/EPS 5.16 6.85 4.38 -193.42 70.00 -7.79 -37.50 -
EY 19.39 14.60 22.84 -0.52 1.43 -12.83 -2.67 -
DY 1.93 4.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.31 0.43 1.25 0.71 1.22 0.58 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/11/12 21/11/11 11/11/10 02/11/09 17/11/08 14/11/07 10/11/06 -
Price 0.69 0.68 0.73 0.48 0.27 0.76 0.41 -
P/RPS 0.92 0.93 0.69 0.70 0.25 0.54 1.63 -9.08%
P/EPS 5.16 7.76 6.80 -189.47 67.50 -12.34 -61.50 -
EY 19.39 12.88 14.70 -0.53 1.48 -8.11 -1.63 -
DY 1.93 3.92 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.48 0.67 1.22 0.69 1.93 0.96 -

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