[GCAP] QoQ Annualized Quarter 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- -26.01%
YoY- 105.98%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 35,145 34,538 31,464 49,867 53,526 55,840 57,176 -27.68%
PBT -129 -70 -156 149 200 194 244 -
Tax 0 0 0 -2 -1 0 0 -
NP -129 -70 -156 147 198 194 244 -
-
NP to SH -129 -70 -156 147 198 194 244 -
-
Tax Rate - - - 1.34% 0.50% 0.00% 0.00% -
Total Cost 35,274 34,608 31,620 49,720 53,328 55,646 56,932 -27.30%
-
Net Worth 20,012 19,649 19,158 19,827 19,568 20,048 19,926 0.28%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 20,012 19,649 19,158 19,827 19,568 20,048 19,926 0.28%
NOSH 51,052 49,999 48,750 50,322 49,666 51,052 50,833 0.28%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -0.37% -0.20% -0.50% 0.29% 0.37% 0.35% 0.43% -
ROE -0.65% -0.36% -0.81% 0.74% 1.02% 0.97% 1.22% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 68.84 69.08 64.54 99.09 107.77 109.38 112.48 -27.89%
EPS -0.25 -0.14 -0.32 0.29 0.40 0.38 0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.392 0.393 0.393 0.394 0.394 0.3927 0.392 0.00%
Adjusted Per Share Value based on latest NOSH - 70,000
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 10.80 10.61 9.67 15.32 16.45 17.16 17.57 -27.68%
EPS -0.04 -0.02 -0.05 0.05 0.06 0.06 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0615 0.0604 0.0589 0.0609 0.0601 0.0616 0.0612 0.32%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.49 0.35 0.20 0.26 0.28 0.33 0.30 -
P/RPS 0.71 0.51 0.31 0.26 0.26 0.30 0.27 90.40%
P/EPS -193.42 -250.00 -62.50 89.01 70.00 86.84 62.50 -
EY -0.52 -0.40 -1.60 1.12 1.43 1.15 1.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.89 0.51 0.66 0.71 0.84 0.77 38.08%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 02/11/09 31/07/09 06/05/09 16/02/09 17/11/08 28/08/08 26/05/08 -
Price 0.48 0.55 0.21 0.22 0.27 0.40 0.27 -
P/RPS 0.70 0.80 0.33 0.22 0.25 0.37 0.24 104.00%
P/EPS -189.47 -392.86 -65.63 75.31 67.50 105.26 56.25 -
EY -0.53 -0.25 -1.52 1.33 1.48 0.95 1.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.40 0.53 0.56 0.69 1.02 0.69 46.16%

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