[GCAP] YoY TTM 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- 100.77%
YoY- 100.82%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 59,870 61,924 36,081 62,807 68,085 12,003 28,436 13.20%
PBT 12,744 5,261 -98 -552 -2,192 2,151 -257 -
Tax -2,497 -1,177 -3 570 -2 -895 -198 52.53%
NP 10,247 4,084 -101 18 -2,194 1,256 -455 -
-
NP to SH 6,764 2,108 -101 18 -2,194 1,256 -455 -
-
Tax Rate 19.59% 22.37% - - - 41.61% - -
Total Cost 49,623 57,840 36,182 62,789 70,279 10,747 28,891 9.42%
-
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 2,017 - - - - - - -
Div Payout % 29.82% - - - - - - -
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 17.12% 6.60% -0.28% 0.03% -3.22% 10.46% -1.60% -
ROE 14.60% 7.83% -0.50% 0.09% -11.08% 5.81% -2.12% -
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 59.31 249.30 69.83 120.78 135.23 23.77 56.51 0.80%
EPS 6.70 8.49 -0.20 0.03 -4.36 2.49 -0.90 -
DPS 2.00 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 18.39 19.03 11.09 19.30 20.92 3.69 8.74 13.19%
EPS 2.08 0.65 -0.03 0.01 -0.67 0.39 -0.14 -
DPS 0.62 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1424 0.0827 0.0622 0.0629 0.0609 0.0664 0.0659 13.69%
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 1.01 0.19 0.70 0.23 0.35 1.05 0.41 16.20%
P/EPS 8.95 5.54 -250.66 808.89 -11.02 10.05 -25.44 -
EY 11.17 18.06 -0.40 0.12 -9.08 9.95 -3.93 -
DY 3.33 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 1.15 0.29 0.69 0.22 0.56 1.72 0.35 21.91%
P/EPS 10.15 8.60 -245.54 780.00 -17.44 16.48 -22.12 -
EY 9.85 11.63 -0.41 0.13 -5.73 6.07 -4.52 -
DY 2.94 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