[GCAP] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 3.11%
YoY- 220.87%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 79,222 82,956 80,134 59,870 61,924 36,081 62,807 3.94%
PBT 17,908 19,564 18,135 12,744 5,261 -98 -552 -
Tax -4,515 -4,928 -4,083 -2,497 -1,177 -3 570 -
NP 13,393 14,636 14,052 10,247 4,084 -101 18 200.87%
-
NP to SH 13,911 14,477 13,630 6,764 2,108 -101 18 202.78%
-
Tax Rate 25.21% 25.19% 22.51% 19.59% 22.37% - - -
Total Cost 65,829 68,320 66,082 49,623 57,840 36,182 62,789 0.79%
-
Net Worth 101,065 70,351 0 46,335 26,925 20,253 20,487 30.45%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 13 11 2,067 2,017 - - - -
Div Payout % 0.10% 0.08% 15.17% 29.82% - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 101,065 70,351 0 46,335 26,925 20,253 20,487 30.45%
NOSH 139,400 112,562 105,172 100,947 24,838 51,666 51,999 17.85%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 16.91% 17.64% 17.54% 17.12% 6.60% -0.28% 0.03% -
ROE 13.76% 20.58% 0.00% 14.60% 7.83% -0.50% 0.09% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 56.83 73.70 76.19 59.31 249.30 69.83 120.78 -11.80%
EPS 9.98 12.86 12.96 6.70 8.49 -0.20 0.03 163.11%
DPS 0.01 0.01 1.97 2.00 0.00 0.00 0.00 -
NAPS 0.725 0.625 0.00 0.459 1.084 0.392 0.394 10.69%
Adjusted Per Share Value based on latest NOSH - 100,947
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 24.16 25.30 24.44 18.26 18.89 11.00 19.16 3.93%
EPS 4.24 4.42 4.16 2.06 0.64 -0.03 0.01 173.96%
DPS 0.00 0.00 0.63 0.62 0.00 0.00 0.00 -
NAPS 0.3082 0.2146 0.00 0.1413 0.0821 0.0618 0.0625 30.44%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.935 0.88 0.69 0.60 0.47 0.49 0.28 -
P/RPS 1.65 1.19 0.91 1.01 0.19 0.70 0.23 38.85%
P/EPS 9.37 6.84 5.32 8.95 5.54 -250.66 808.89 -52.41%
EY 10.67 14.62 18.78 11.17 18.06 -0.40 0.12 111.19%
DY 0.01 0.01 2.85 3.33 0.00 0.00 0.00 -
P/NAPS 1.29 1.41 0.00 1.31 0.43 1.25 0.71 10.45%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 17/11/14 19/11/13 23/11/12 21/11/11 11/11/10 02/11/09 17/11/08 -
Price 0.81 0.95 0.69 0.68 0.73 0.48 0.27 -
P/RPS 1.43 1.29 0.91 1.15 0.29 0.69 0.22 36.59%
P/EPS 8.12 7.39 5.32 10.15 8.60 -245.54 780.00 -53.25%
EY 12.32 13.54 18.78 9.85 11.63 -0.41 0.13 113.44%
DY 0.01 0.01 2.85 2.94 0.00 0.00 0.00 -
P/NAPS 1.12 1.52 0.00 1.48 0.67 1.22 0.69 8.40%

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