[GCAP] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
05-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 34.65%
YoY- -145.52%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 78,652 75,454 55,702 37,239 49,867 76,289 23,892 21.94%
PBT 17,810 16,451 5,843 -66 149 -3,018 767 68.82%
Tax -4,134 -3,464 -1,160 0 -4 560 -884 29.28%
NP 13,676 12,987 4,683 -66 145 -2,458 -117 -
-
NP to SH 13,701 9,572 2,220 -66 145 -2,458 -117 -
-
Tax Rate 23.21% 21.06% 19.85% - 2.68% - 115.25% -
Total Cost 64,976 62,467 51,019 37,305 49,722 78,747 24,009 18.03%
-
Net Worth 62,211 44,261 40,802 20,253 27,579 19,690 21,888 18.99%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 1,049 3,034 - - - - - -
Div Payout % 7.66% 31.70% - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 62,211 44,261 40,802 20,253 27,579 19,690 21,888 18.99%
NOSH 110,500 101,749 95,333 51,666 70,000 50,384 51,153 13.68%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 17.39% 17.21% 8.41% -0.18% 0.29% -3.22% -0.49% -
ROE 22.02% 21.63% 5.44% -0.33% 0.53% -12.48% -0.53% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 71.18 74.16 58.43 72.08 71.24 151.41 46.71 7.26%
EPS 12.40 9.41 2.33 -0.13 0.21 -4.88 -0.23 -
DPS 0.95 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.563 0.435 0.428 0.392 0.394 0.3908 0.4279 4.67%
Adjusted Per Share Value based on latest NOSH - 51,666
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 24.16 23.18 17.11 11.44 15.32 23.44 7.34 21.94%
EPS 4.21 2.94 0.68 -0.02 0.04 -0.76 -0.04 -
DPS 0.32 0.93 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1911 0.136 0.1254 0.0622 0.0847 0.0605 0.0672 19.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.69 0.65 0.81 0.55 0.26 0.50 0.39 -
P/RPS 0.97 0.88 1.39 0.76 0.36 0.33 0.84 2.42%
P/EPS 5.56 6.91 34.78 -430.56 125.52 -10.25 -170.51 -
EY 17.97 14.47 2.87 -0.23 0.80 -9.76 -0.59 -
DY 1.38 4.62 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.49 1.89 1.40 0.66 1.28 0.91 5.14%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 06/02/13 20/02/12 21/02/11 05/02/10 16/02/09 25/02/08 16/02/07 -
Price 0.68 0.79 0.80 0.60 0.22 0.42 0.38 -
P/RPS 0.96 1.07 1.37 0.83 0.31 0.28 0.81 2.86%
P/EPS 5.48 8.40 34.35 -469.70 106.21 -8.61 -166.14 -
EY 18.23 11.91 2.91 -0.21 0.94 -11.62 -0.60 -
DY 1.40 3.80 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.82 1.87 1.53 0.56 1.07 0.89 5.24%

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