[GCAP] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
02-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -1650.0%
YoY- -219.23%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 18,341 18,100 20,388 9,090 12,225 19,194 5,571 21.94%
PBT 3,790 3,373 5,079 -62 53 -2,305 -38 -
Tax -797 -814 -1,177 0 -1 -1 -467 9.30%
NP 2,993 2,559 3,902 -62 52 -2,306 -505 -
-
NP to SH 2,978 2,130 1,926 -62 52 -2,306 -505 -
-
Tax Rate 21.03% 24.13% 23.17% - 1.89% - - -
Total Cost 15,348 15,541 16,486 9,152 12,173 21,500 6,076 16.68%
-
Net Worth 0 46,335 26,925 20,253 20,487 19,807 21,608 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 1,009 - - - - - -
Div Payout % - 47.39% - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 0 46,335 26,925 20,253 20,487 19,807 21,608 -
NOSH 105,172 100,947 24,838 51,666 51,999 50,349 50,500 12.99%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 16.32% 14.14% 19.14% -0.68% 0.43% -12.01% -9.06% -
ROE 0.00% 4.60% 7.15% -0.31% 0.25% -11.64% -2.34% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 17.44 17.93 82.08 17.59 23.51 38.12 11.03 7.92%
EPS 2.80 2.11 7.75 -0.12 0.10 -4.58 -1.00 -
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.459 1.084 0.392 0.394 0.3934 0.4279 -
Adjusted Per Share Value based on latest NOSH - 51,666
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 5.59 5.52 6.22 2.77 3.73 5.85 1.70 21.92%
EPS 0.91 0.65 0.59 -0.02 0.02 -0.70 -0.15 -
DPS 0.00 0.31 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1413 0.0821 0.0618 0.0625 0.0604 0.0659 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.69 0.60 0.47 0.49 0.28 0.48 0.25 -
P/RPS 3.96 3.35 0.57 2.79 1.19 1.26 2.27 9.70%
P/EPS 24.37 28.44 6.06 -408.33 280.00 -10.48 -25.00 -
EY 4.10 3.52 16.50 -0.24 0.36 -9.54 -4.00 -
DY 0.00 1.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.31 0.43 1.25 0.71 1.22 0.58 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/11/12 21/11/11 11/11/10 02/11/09 17/11/08 14/11/07 10/11/06 -
Price 0.69 0.68 0.73 0.48 0.27 0.76 0.41 -
P/RPS 3.96 3.79 0.89 2.73 1.15 1.99 3.72 1.04%
P/EPS 24.37 32.23 9.41 -400.00 270.00 -16.59 -41.00 -
EY 4.10 3.10 10.62 -0.25 0.37 -6.03 -2.44 -
DY 0.00 1.47 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.48 0.67 1.22 0.69 1.93 0.96 -

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