[GCAP] YoY TTM 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- 96.72%
YoY- 823.08%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 84,217 79,893 62,158 50,626 39,216 69,776 54,462 7.52%
PBT 20,437 17,718 14,450 120 17 -2,910 75 154.40%
Tax -4,814 -4,100 -2,860 0 -4 570 -468 47.41%
NP 15,623 13,618 11,590 120 13 -2,340 -393 -
-
NP to SH 15,654 12,782 6,560 120 13 -2,340 -393 -
-
Tax Rate 23.56% 23.14% 19.79% 0.00% 23.53% - 624.00% -
Total Cost 68,594 66,275 50,568 50,506 39,203 72,116 54,855 3.79%
-
Net Worth 72,232 53,654 46,358 20,737 15,720 20,195 22,041 21.85%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - 3,076 1,007 - - - - -
Div Payout % - 24.07% 15.36% - - - - -
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 72,232 53,654 46,358 20,737 15,720 20,195 22,041 21.85%
NOSH 112,511 104,999 100,780 52,500 40,000 51,428 50,185 14.38%
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 18.55% 17.05% 18.65% 0.24% 0.03% -3.35% -0.72% -
ROE 21.67% 23.82% 14.15% 0.58% 0.08% -11.59% -1.78% -
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 74.85 76.09 61.68 96.43 98.04 135.68 108.52 -5.99%
EPS 13.91 12.17 6.51 0.23 0.03 -4.55 -0.78 -
DPS 0.00 2.93 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 25.68 24.37 18.96 15.44 11.96 21.28 16.61 7.52%
EPS 4.77 3.90 2.00 0.04 0.00 -0.71 -0.12 -
DPS 0.00 0.94 0.31 0.00 0.00 0.00 0.00 -
NAPS 0.2203 0.1636 0.1414 0.0632 0.0479 0.0616 0.0672 21.86%
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 0.92 0.93 1.18 0.57 0.36 0.24 0.41 14.40%
P/EPS 4.96 5.83 11.21 240.63 1,076.92 -7.25 -57.46 -
EY 20.16 17.15 8.92 0.42 0.09 -13.79 -1.74 -
DY 0.00 4.13 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 0.97 0.93 1.09 0.58 0.56 0.29 0.37 17.40%
P/EPS 5.21 5.83 10.29 245.00 1,692.31 -8.79 -51.08 -
EY 19.19 17.15 9.72 0.41 0.06 -11.37 -1.96 -
DY 0.00 4.13 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