[GCAP] YoY Quarter Result on 30-Sep-2008 [#3]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
17-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 44.44%
YoY- 102.25%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 18,100 20,388 9,090 12,225 19,194 5,571 5,069 23.61%
PBT 3,373 5,079 -62 53 -2,305 -38 -634 -
Tax -814 -1,177 0 -1 -1 -467 0 -
NP 2,559 3,902 -62 52 -2,306 -505 -634 -
-
NP to SH 2,130 1,926 -62 52 -2,306 -505 -634 -
-
Tax Rate 24.13% 23.17% - 1.89% - - - -
Total Cost 15,541 16,486 9,152 12,173 21,500 6,076 5,703 18.17%
-
Net Worth 46,335 26,925 20,253 20,487 19,807 21,608 21,460 13.68%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 1,009 - - - - - - -
Div Payout % 47.39% - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 46,335 26,925 20,253 20,487 19,807 21,608 21,460 13.68%
NOSH 100,947 24,838 51,666 51,999 50,349 50,500 50,317 12.29%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 14.14% 19.14% -0.68% 0.43% -12.01% -9.06% -12.51% -
ROE 4.60% 7.15% -0.31% 0.25% -11.64% -2.34% -2.95% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 17.93 82.08 17.59 23.51 38.12 11.03 10.07 10.08%
EPS 2.11 7.75 -0.12 0.10 -4.58 -1.00 -1.26 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.459 1.084 0.392 0.394 0.3934 0.4279 0.4265 1.23%
Adjusted Per Share Value based on latest NOSH - 51,999
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 5.52 6.22 2.77 3.73 5.85 1.70 1.55 23.56%
EPS 0.65 0.59 -0.02 0.02 -0.70 -0.15 -0.19 -
DPS 0.31 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1413 0.0821 0.0618 0.0625 0.0604 0.0659 0.0655 13.66%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.60 0.47 0.49 0.28 0.48 0.25 0.23 -
P/RPS 3.35 0.57 2.79 1.19 1.26 2.27 2.28 6.62%
P/EPS 28.44 6.06 -408.33 280.00 -10.48 -25.00 -18.25 -
EY 3.52 16.50 -0.24 0.36 -9.54 -4.00 -5.48 -
DY 1.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 0.43 1.25 0.71 1.22 0.58 0.54 15.90%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 21/11/11 11/11/10 02/11/09 17/11/08 14/11/07 10/11/06 30/11/05 -
Price 0.68 0.73 0.48 0.27 0.76 0.41 0.20 -
P/RPS 3.79 0.89 2.73 1.15 1.99 3.72 1.99 11.32%
P/EPS 32.23 9.41 -400.00 270.00 -16.59 -41.00 -15.87 -
EY 3.10 10.62 -0.25 0.37 -6.03 -2.44 -6.30 -
DY 1.47 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 0.67 1.22 0.69 1.93 0.96 0.47 21.05%

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