[GCAP] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Announcement Date
11-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 817.0%
YoY- 2241.24%
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 85,594 79,856 73,622 27,184 35,145 53,526 71,502 3.04%
PBT 20,758 18,420 16,174 6,418 -129 200 -3,088 -
Tax -5,236 -4,177 -3,352 -1,014 0 -1 -14 168.17%
NP 15,522 14,242 12,822 5,404 -129 198 -3,102 -
-
NP to SH 15,273 14,238 8,828 2,769 -129 198 -3,102 -
-
Tax Rate 25.22% 22.68% 20.72% 15.80% - 0.50% - -
Total Cost 70,072 65,613 60,800 21,780 35,274 53,328 74,605 -1.03%
-
Net Worth 72,316 0 46,256 27,968 20,012 19,568 19,814 24.05%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 1,542 1,419 2,687 - - - - -
Div Payout % 10.10% 9.97% 30.44% - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 72,316 0 46,256 27,968 20,012 19,568 19,814 24.05%
NOSH 115,707 106,445 100,776 25,801 51,052 49,666 50,367 14.85%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 18.14% 17.84% 17.42% 19.88% -0.37% 0.37% -4.34% -
ROE 21.12% 0.00% 19.08% 9.90% -0.65% 1.02% -15.66% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 73.98 75.02 73.06 105.36 68.84 107.77 141.96 -10.28%
EPS 13.20 13.33 8.76 10.73 -0.25 0.40 -6.16 -
DPS 1.33 1.33 2.67 0.00 0.00 0.00 0.00 -
NAPS 0.625 0.00 0.459 1.084 0.392 0.394 0.3934 8.01%
Adjusted Per Share Value based on latest NOSH - 24,838
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 26.30 24.53 22.62 8.35 10.80 16.45 21.97 3.04%
EPS 4.69 4.37 2.71 0.85 -0.04 0.06 -0.95 -
DPS 0.47 0.44 0.83 0.00 0.00 0.00 0.00 -
NAPS 0.2222 0.00 0.1421 0.0859 0.0615 0.0601 0.0609 24.05%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.88 0.69 0.60 0.47 0.49 0.28 0.48 -
P/RPS 1.19 0.92 0.82 0.45 0.71 0.26 0.34 23.19%
P/EPS 6.67 5.16 6.85 4.38 -193.42 70.00 -7.79 -
EY 15.00 19.39 14.60 22.84 -0.52 1.43 -12.83 -
DY 1.52 1.93 4.44 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 0.00 1.31 0.43 1.25 0.71 1.22 2.43%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 19/11/13 23/11/12 21/11/11 11/11/10 02/11/09 17/11/08 14/11/07 -
Price 0.95 0.69 0.68 0.73 0.48 0.27 0.76 -
P/RPS 1.28 0.92 0.93 0.69 0.70 0.25 0.54 15.45%
P/EPS 7.20 5.16 7.76 6.80 -189.47 67.50 -12.34 -
EY 13.89 19.39 12.88 14.70 -0.53 1.48 -8.11 -
DY 1.40 1.93 3.92 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 0.00 1.48 0.67 1.22 0.69 1.93 -3.89%

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