[GCAP] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
31-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -71.11%
YoY- 100.56%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 79,893 62,158 50,626 39,216 69,776 54,462 11,501 38.09%
PBT 17,718 14,450 120 17 -2,910 75 1,555 49.95%
Tax -4,100 -2,860 0 -4 570 -468 -428 45.68%
NP 13,618 11,590 120 13 -2,340 -393 1,127 51.42%
-
NP to SH 12,782 6,560 120 13 -2,340 -393 1,127 49.83%
-
Tax Rate 23.14% 19.79% 0.00% 23.53% - 624.00% 27.52% -
Total Cost 66,275 50,568 50,506 39,203 72,116 54,855 10,374 36.17%
-
Net Worth 53,654 46,358 20,737 15,720 20,195 22,041 22,023 15.98%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 3,076 1,007 - - - - - -
Div Payout % 24.07% 15.36% - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 53,654 46,358 20,737 15,720 20,195 22,041 22,023 15.98%
NOSH 104,999 100,780 52,500 40,000 51,428 50,185 50,294 13.03%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 17.05% 18.65% 0.24% 0.03% -3.35% -0.72% 9.80% -
ROE 23.82% 14.15% 0.58% 0.08% -11.59% -1.78% 5.12% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 76.09 61.68 96.43 98.04 135.68 108.52 22.87 22.16%
EPS 12.17 6.51 0.23 0.03 -4.55 -0.78 2.24 32.55%
DPS 2.93 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.511 0.46 0.395 0.393 0.3927 0.4392 0.4379 2.60%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 24.37 18.96 15.44 11.96 21.28 16.61 3.51 38.07%
EPS 3.90 2.00 0.04 0.00 -0.71 -0.12 0.34 50.11%
DPS 0.94 0.31 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1636 0.1414 0.0632 0.0479 0.0616 0.0672 0.0672 15.96%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.71 0.73 0.55 0.35 0.33 0.45 0.28 -
P/RPS 0.93 1.18 0.57 0.36 0.24 0.41 1.22 -4.41%
P/EPS 5.83 11.21 240.63 1,076.92 -7.25 -57.46 12.50 -11.92%
EY 17.15 8.92 0.42 0.09 -13.79 -1.74 8.00 13.53%
DY 4.13 1.37 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.59 1.39 0.89 0.84 1.02 0.64 13.78%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 06/08/12 12/08/11 06/08/10 31/07/09 28/08/08 28/08/07 16/08/06 -
Price 0.71 0.67 0.56 0.55 0.40 0.40 0.26 -
P/RPS 0.93 1.09 0.58 0.56 0.29 0.37 1.14 -3.33%
P/EPS 5.83 10.29 245.00 1,692.31 -8.79 -51.08 11.60 -10.82%
EY 17.15 9.72 0.41 0.06 -11.37 -1.96 8.62 12.13%
DY 4.13 1.49 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.46 1.42 1.40 1.02 0.91 0.59 15.33%

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