[GCAP] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
06-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 71.59%
YoY- 531.43%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 47,116 41,551 37,117 30,648 17,269 27,920 34,433 5.36%
PBT 12,652 10,025 8,758 151 -35 97 -11 -
Tax -3,016 -2,336 -1,700 0 0 0 -10 158.73%
NP 9,636 7,689 7,058 151 -35 97 -21 -
-
NP to SH 9,654 7,701 4,491 151 -35 97 -21 -
-
Tax Rate 23.84% 23.30% 19.41% 0.00% - 0.00% - -
Total Cost 37,480 33,862 30,059 30,497 17,304 27,823 34,454 1.41%
-
Net Worth 72,068 52,469 46,319 19,881 19,649 20,048 23,058 20.89%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - 1,026 1,006 - - - - -
Div Payout % - 13.33% 22.42% - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 72,068 52,469 46,319 19,881 19,649 20,048 23,058 20.89%
NOSH 112,255 102,680 100,695 50,333 49,999 51,052 52,500 13.48%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 20.45% 18.50% 19.02% 0.49% -0.20% 0.35% -0.06% -
ROE 13.40% 14.68% 9.70% 0.76% -0.18% 0.48% -0.09% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 41.97 40.47 36.86 60.89 34.54 54.69 65.59 -7.16%
EPS 8.60 7.50 4.46 0.30 -0.07 0.19 -0.04 -
DPS 0.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.642 0.511 0.46 0.395 0.393 0.3927 0.4392 6.52%
Adjusted Per Share Value based on latest NOSH - 52,500
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 14.48 12.77 11.40 9.42 5.31 8.58 10.58 5.36%
EPS 2.97 2.37 1.38 0.05 -0.01 0.03 -0.01 -
DPS 0.00 0.32 0.31 0.00 0.00 0.00 0.00 -
NAPS 0.2214 0.1612 0.1423 0.0611 0.0604 0.0616 0.0708 20.90%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.69 0.71 0.73 0.55 0.35 0.33 0.45 -
P/RPS 1.64 1.75 1.98 0.90 1.01 0.60 0.69 15.50%
P/EPS 8.02 9.47 16.37 183.33 -500.00 173.68 -1,125.00 -
EY 12.46 10.56 6.11 0.55 -0.20 0.58 -0.09 -
DY 0.00 1.41 1.37 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.39 1.59 1.39 0.89 0.84 1.02 0.80%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 22/07/13 06/08/12 12/08/11 06/08/10 31/07/09 28/08/08 28/08/07 -
Price 0.725 0.71 0.67 0.56 0.55 0.40 0.40 -
P/RPS 1.73 1.75 1.82 0.92 1.59 0.73 0.61 18.95%
P/EPS 8.43 9.47 15.02 186.67 -785.71 210.53 -1,000.00 -
EY 11.86 10.56 6.66 0.54 -0.13 0.47 -0.10 -
DY 0.00 1.41 1.49 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.39 1.46 1.42 1.40 1.02 0.91 3.67%

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