[GCAP] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -1.71%
YoY- 218.78%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 84,662 85,594 79,856 73,622 27,184 35,145 53,526 7.93%
PBT 19,844 20,758 18,420 16,174 6,418 -129 200 115.08%
Tax -5,213 -5,236 -4,177 -3,352 -1,014 0 -1 316.13%
NP 14,630 15,522 14,242 12,822 5,404 -129 198 104.78%
-
NP to SH 15,338 15,273 14,238 8,828 2,769 -129 198 106.39%
-
Tax Rate 26.27% 25.22% 22.68% 20.72% 15.80% - 0.50% -
Total Cost 70,032 70,072 65,613 60,800 21,780 35,274 53,328 4.64%
-
Net Worth 101,712 72,316 0 46,256 27,968 20,012 19,568 31.59%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 18 1,542 1,419 2,687 - - - -
Div Payout % 0.12% 10.10% 9.97% 30.44% - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 101,712 72,316 0 46,256 27,968 20,012 19,568 31.59%
NOSH 140,292 115,707 106,445 100,776 25,801 51,052 49,666 18.88%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 17.28% 18.14% 17.84% 17.42% 19.88% -0.37% 0.37% -
ROE 15.08% 21.12% 0.00% 19.08% 9.90% -0.65% 1.02% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 60.35 73.98 75.02 73.06 105.36 68.84 107.77 -9.20%
EPS 10.93 13.20 13.33 8.76 10.73 -0.25 0.40 73.50%
DPS 0.01 1.33 1.33 2.67 0.00 0.00 0.00 -
NAPS 0.725 0.625 0.00 0.459 1.084 0.392 0.394 10.69%
Adjusted Per Share Value based on latest NOSH - 100,947
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 25.82 26.10 24.35 22.45 8.29 10.72 16.32 7.94%
EPS 4.68 4.66 4.34 2.69 0.84 -0.04 0.06 106.63%
DPS 0.01 0.47 0.43 0.82 0.00 0.00 0.00 -
NAPS 0.3102 0.2206 0.00 0.1411 0.0853 0.061 0.0597 31.59%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.935 0.88 0.69 0.60 0.47 0.49 0.28 -
P/RPS 1.55 1.19 0.92 0.82 0.45 0.71 0.26 34.63%
P/EPS 8.55 6.67 5.16 6.85 4.38 -193.42 70.00 -29.55%
EY 11.69 15.00 19.39 14.60 22.84 -0.52 1.43 41.90%
DY 0.01 1.52 1.93 4.44 0.00 0.00 0.00 -
P/NAPS 1.29 1.41 0.00 1.31 0.43 1.25 0.71 10.45%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 17/11/14 19/11/13 23/11/12 21/11/11 11/11/10 02/11/09 17/11/08 -
Price 0.81 0.95 0.69 0.68 0.73 0.48 0.27 -
P/RPS 1.34 1.28 0.92 0.93 0.69 0.70 0.25 32.27%
P/EPS 7.41 7.20 5.16 7.76 6.80 -189.47 67.50 -30.79%
EY 13.50 13.89 19.39 12.88 14.70 -0.53 1.48 44.52%
DY 0.02 1.40 1.93 3.92 0.00 0.00 0.00 -
P/NAPS 1.12 1.52 0.00 1.48 0.67 1.22 0.69 8.40%

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