[GCAP] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
12-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 172.35%
YoY- 2874.17%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 46,182 47,116 41,551 37,117 30,648 17,269 27,920 8.74%
PBT 11,134 12,652 10,025 8,758 151 -35 97 120.37%
Tax -2,797 -3,016 -2,336 -1,700 0 0 0 -
NP 8,337 9,636 7,689 7,058 151 -35 97 110.00%
-
NP to SH 8,716 9,654 7,701 4,491 151 -35 97 111.56%
-
Tax Rate 25.12% 23.84% 23.30% 19.41% 0.00% - 0.00% -
Total Cost 37,845 37,480 33,862 30,059 30,497 17,304 27,823 5.25%
-
Net Worth 96,148 72,068 52,469 46,319 19,881 19,649 20,048 29.84%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 13 - 1,026 1,006 - - - -
Div Payout % 0.16% - 13.33% 22.42% - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 96,148 72,068 52,469 46,319 19,881 19,649 20,048 29.84%
NOSH 136,187 112,255 102,680 100,695 50,333 49,999 51,052 17.75%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 18.05% 20.45% 18.50% 19.02% 0.49% -0.20% 0.35% -
ROE 9.07% 13.40% 14.68% 9.70% 0.76% -0.18% 0.48% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 33.91 41.97 40.47 36.86 60.89 34.54 54.69 -7.65%
EPS 6.40 8.60 7.50 4.46 0.30 -0.07 0.19 79.66%
DPS 0.01 0.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 0.706 0.642 0.511 0.46 0.395 0.393 0.3927 10.26%
Adjusted Per Share Value based on latest NOSH - 100,780
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 14.19 14.48 12.77 11.40 9.42 5.31 8.58 8.74%
EPS 2.68 2.97 2.37 1.38 0.05 -0.01 0.03 111.35%
DPS 0.00 0.00 0.32 0.31 0.00 0.00 0.00 -
NAPS 0.2954 0.2214 0.1612 0.1423 0.0611 0.0604 0.0616 29.84%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.86 0.69 0.71 0.73 0.55 0.35 0.33 -
P/RPS 2.54 1.64 1.75 1.98 0.90 1.01 0.60 27.17%
P/EPS 13.44 8.02 9.47 16.37 183.33 -500.00 173.68 -34.70%
EY 7.44 12.46 10.56 6.11 0.55 -0.20 0.58 52.97%
DY 0.01 0.00 1.41 1.37 0.00 0.00 0.00 -
P/NAPS 1.22 1.07 1.39 1.59 1.39 0.89 0.84 6.41%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 22/07/13 06/08/12 12/08/11 06/08/10 31/07/09 28/08/08 -
Price 0.84 0.725 0.71 0.67 0.56 0.55 0.40 -
P/RPS 2.48 1.73 1.75 1.82 0.92 1.59 0.73 22.59%
P/EPS 13.13 8.43 9.47 15.02 186.67 -785.71 210.53 -37.01%
EY 7.62 11.86 10.56 6.66 0.54 -0.13 0.47 59.05%
DY 0.01 0.00 1.41 1.49 0.00 0.00 0.00 -
P/NAPS 1.19 1.13 1.39 1.46 1.42 1.40 1.02 2.60%

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