[GCAP] YoY Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
16-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -26.01%
YoY- 105.98%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 75,641 25,046 37,239 49,867 76,289 18,091 20,058 24.74%
PBT 16,450 4,032 -67 149 -3,018 1,376 -160 -
Tax -3,464 -995 0 -2 560 -884 -2 246.34%
NP 12,986 3,037 -67 147 -2,458 492 -162 -
-
NP to SH 9,571 2,000 -67 147 -2,458 492 -162 -
-
Tax Rate 21.06% 24.68% - 1.34% - 64.24% - -
Total Cost 62,655 22,009 37,306 49,720 78,747 17,599 20,220 20.73%
-
Net Worth 43,841 26,516 20,203 19,827 19,684 21,482 22,654 11.62%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 3,023 - - - - - - -
Div Payout % 31.59% - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 43,841 26,516 20,203 19,827 19,684 21,482 22,654 11.62%
NOSH 100,785 61,666 51,538 50,322 50,368 50,204 50,625 12.15%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 17.17% 12.13% -0.18% 0.29% -3.22% 2.72% -0.81% -
ROE 21.83% 7.54% -0.33% 0.74% -12.49% 2.29% -0.72% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 75.05 40.62 72.25 99.09 151.46 36.03 39.62 11.22%
EPS 9.50 3.20 -0.13 0.29 -4.88 0.98 -0.32 -
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.435 0.43 0.392 0.394 0.3908 0.4279 0.4475 -0.47%
Adjusted Per Share Value based on latest NOSH - 70,000
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 23.07 7.64 11.36 15.21 23.27 5.52 6.12 24.73%
EPS 2.92 0.61 -0.02 0.04 -0.75 0.15 -0.05 -
DPS 0.92 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1337 0.0809 0.0616 0.0605 0.06 0.0655 0.0691 11.62%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.65 0.81 0.55 0.26 0.50 0.39 0.19 -
P/RPS 0.87 1.99 0.76 0.26 0.33 1.08 0.48 10.41%
P/EPS 6.84 24.98 -423.08 89.01 -10.25 39.80 -59.38 -
EY 14.61 4.00 -0.24 1.12 -9.76 2.51 -1.68 -
DY 4.62 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.88 1.40 0.66 1.28 0.91 0.42 23.48%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 20/02/12 21/02/11 05/02/10 16/02/09 25/02/08 16/02/07 27/02/06 -
Price 0.79 0.80 0.60 0.22 0.42 0.38 0.41 -
P/RPS 1.05 1.97 0.83 0.22 0.28 1.05 1.03 0.32%
P/EPS 8.32 24.67 -461.54 75.31 -8.61 38.78 -128.13 -
EY 12.02 4.05 -0.22 1.33 -11.62 2.58 -0.78 -
DY 3.80 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.86 1.53 0.56 1.07 0.89 0.92 12.03%

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