[GCAP] YoY TTM 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- -876.92%
YoY- -661.11%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 80,134 59,870 61,924 36,081 62,807 68,085 12,003 37.18%
PBT 18,135 12,744 5,261 -98 -552 -2,192 2,151 42.61%
Tax -4,083 -2,497 -1,177 -3 570 -2 -895 28.75%
NP 14,052 10,247 4,084 -101 18 -2,194 1,256 49.49%
-
NP to SH 13,630 6,764 2,108 -101 18 -2,194 1,256 48.73%
-
Tax Rate 22.51% 19.59% 22.37% - - - 41.61% -
Total Cost 66,082 49,623 57,840 36,182 62,789 70,279 10,747 35.31%
-
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 2,067 2,017 - - - - - -
Div Payout % 15.17% 29.82% - - - - - -
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 17.54% 17.12% 6.60% -0.28% 0.03% -3.22% 10.46% -
ROE 0.00% 14.60% 7.83% -0.50% 0.09% -11.08% 5.81% -
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 76.19 59.31 249.30 69.83 120.78 135.23 23.77 21.40%
EPS 12.96 6.70 8.49 -0.20 0.03 -4.36 2.49 31.61%
DPS 1.97 2.00 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 24.44 18.26 18.89 11.00 19.16 20.76 3.66 37.18%
EPS 4.16 2.06 0.64 -0.03 0.01 -0.67 0.38 48.95%
DPS 0.63 0.62 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 0.91 1.01 0.19 0.70 0.23 0.35 1.05 -2.35%
P/EPS 5.32 8.95 5.54 -250.66 808.89 -11.02 10.05 -10.05%
EY 18.78 11.17 18.06 -0.40 0.12 -9.08 9.95 11.15%
DY 2.85 3.33 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 0.91 1.15 0.29 0.69 0.22 0.56 1.72 -10.05%
P/EPS 5.32 10.15 8.60 -245.54 780.00 -17.44 16.48 -17.16%
EY 18.78 9.85 11.63 -0.41 0.13 -5.73 6.07 20.69%
DY 2.85 2.94 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