[GCAP] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
06-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -206.12%
YoY- -163.93%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 94,424 75,452 58,372 31,464 57,176 85,812 7,364 52.93%
PBT 27,140 14,364 352 -156 244 1,000 2,832 45.69%
Tax -6,432 -3,040 0 0 0 0 -1,128 33.62%
NP 20,708 11,324 352 -156 244 1,000 1,704 51.56%
-
NP to SH 20,724 6,596 352 -156 244 1,000 1,704 51.58%
-
Tax Rate 23.70% 21.16% 0.00% - 0.00% 0.00% 39.83% -
Total Cost 73,716 64,128 58,020 31,620 56,932 84,812 5,660 53.32%
-
Net Worth 50,590 44,442 20,395 19,158 19,926 22,879 22,101 14.78%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 50,590 44,442 20,395 19,158 19,926 22,879 22,101 14.78%
NOSH 101,588 100,548 51,764 48,750 50,833 50,000 50,117 12.48%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 21.93% 15.01% 0.60% -0.50% 0.43% 1.17% 23.14% -
ROE 40.96% 14.84% 1.73% -0.81% 1.22% 4.37% 7.71% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 92.95 75.04 112.76 64.54 112.48 171.62 14.69 35.96%
EPS 20.40 6.40 0.68 -0.32 0.48 2.00 3.40 34.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.498 0.442 0.394 0.393 0.392 0.4576 0.441 2.04%
Adjusted Per Share Value based on latest NOSH - 48,750
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 29.01 23.18 17.93 9.67 17.57 26.36 2.26 52.95%
EPS 6.37 2.03 0.11 -0.05 0.07 0.31 0.52 51.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1554 0.1365 0.0627 0.0589 0.0612 0.0703 0.0679 14.78%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.80 0.75 0.58 0.20 0.30 0.34 0.30 -
P/RPS 0.86 1.00 0.51 0.31 0.27 0.20 2.04 -13.39%
P/EPS 3.92 11.43 85.29 -62.50 62.50 17.00 8.82 -12.63%
EY 25.50 8.75 1.17 -1.60 1.60 5.88 11.33 14.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.70 1.47 0.51 0.77 0.74 0.68 15.43%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 29/05/12 16/05/11 03/05/10 06/05/09 26/05/08 30/05/07 30/05/06 -
Price 0.74 0.75 0.58 0.21 0.27 0.33 0.22 -
P/RPS 0.80 1.00 0.51 0.33 0.24 0.19 1.50 -9.93%
P/EPS 3.63 11.43 85.29 -65.63 56.25 16.50 6.47 -9.17%
EY 27.57 8.75 1.17 -1.52 1.78 6.06 15.45 10.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.70 1.47 0.53 0.69 0.72 0.50 19.93%

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