[GCAP] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
16-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 705.56%
YoY- 105.9%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 75,454 55,702 37,239 49,867 76,289 23,892 19,726 25.04%
PBT 16,451 5,843 -66 149 -3,018 767 -160 -
Tax -3,464 -1,160 0 -4 560 -884 -2 246.34%
NP 12,987 4,683 -66 145 -2,458 -117 -162 -
-
NP to SH 9,572 2,220 -66 145 -2,458 -117 -162 -
-
Tax Rate 21.06% 19.85% - 2.68% - 115.25% - -
Total Cost 62,467 51,019 37,305 49,722 78,747 24,009 19,888 21.00%
-
Net Worth 44,261 40,802 20,253 27,579 19,690 21,888 22,539 11.89%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 3,034 - - - - - - -
Div Payout % 31.70% - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 44,261 40,802 20,253 27,579 19,690 21,888 22,539 11.89%
NOSH 101,749 95,333 51,666 70,000 50,384 51,153 50,367 12.42%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 17.21% 8.41% -0.18% 0.29% -3.22% -0.49% -0.82% -
ROE 21.63% 5.44% -0.33% 0.53% -12.48% -0.53% -0.72% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 74.16 58.43 72.08 71.24 151.41 46.71 39.16 11.22%
EPS 9.41 2.33 -0.13 0.21 -4.88 -0.23 -0.32 -
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.435 0.428 0.392 0.394 0.3908 0.4279 0.4475 -0.47%
Adjusted Per Share Value based on latest NOSH - 70,000
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 23.18 17.11 11.44 15.32 23.44 7.34 6.06 25.04%
EPS 2.94 0.68 -0.02 0.04 -0.76 -0.04 -0.05 -
DPS 0.93 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.136 0.1254 0.0622 0.0847 0.0605 0.0672 0.0692 11.91%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.65 0.81 0.55 0.26 0.50 0.39 0.19 -
P/RPS 0.88 1.39 0.76 0.36 0.33 0.84 0.49 10.24%
P/EPS 6.91 34.78 -430.56 125.52 -10.25 -170.51 -59.07 -
EY 14.47 2.87 -0.23 0.80 -9.76 -0.59 -1.69 -
DY 4.62 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.89 1.40 0.66 1.28 0.91 0.42 23.48%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 20/02/12 21/02/11 05/02/10 16/02/09 25/02/08 16/02/07 27/02/06 -
Price 0.79 0.80 0.60 0.22 0.42 0.38 0.41 -
P/RPS 1.07 1.37 0.83 0.31 0.28 0.81 1.05 0.31%
P/EPS 8.40 34.35 -469.70 106.21 -8.61 -166.14 -127.47 -
EY 11.91 2.91 -0.21 0.94 -11.62 -0.60 -0.78 -
DY 3.80 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.87 1.53 0.56 1.07 0.89 0.92 12.03%

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