[GCAP] QoQ Cumulative Quarter 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- 30.93%
YoY- -145.58%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 20,388 30,648 14,593 37,239 26,359 17,269 7,866 88.57%
PBT 4,814 151 88 -67 -97 -35 -39 -
Tax -761 0 0 0 0 0 0 -
NP 4,053 151 88 -67 -97 -35 -39 -
-
NP to SH 2,077 151 88 -67 -97 -35 -39 -
-
Tax Rate 15.81% 0.00% 0.00% - - - - -
Total Cost 16,335 30,497 14,505 37,306 26,456 17,304 7,905 62.16%
-
Net Worth 27,968 19,881 20,395 20,203 20,012 19,649 19,158 28.65%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 27,968 19,881 20,395 20,203 20,012 19,649 19,158 28.65%
NOSH 25,801 50,333 51,764 51,538 51,052 49,999 48,750 -34.54%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 19.88% 0.49% 0.60% -0.18% -0.37% -0.20% -0.50% -
ROE 7.43% 0.76% 0.43% -0.33% -0.48% -0.18% -0.20% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 79.02 60.89 28.19 72.25 51.63 34.54 16.14 188.05%
EPS 8.05 0.30 0.17 -0.13 -0.19 -0.07 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.084 0.395 0.394 0.392 0.392 0.393 0.393 96.55%
Adjusted Per Share Value based on latest NOSH - 51,666
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 6.22 9.35 4.45 11.36 8.04 5.27 2.40 88.56%
EPS 0.63 0.05 0.03 -0.02 -0.03 -0.01 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0853 0.0606 0.0622 0.0616 0.061 0.0599 0.0584 28.70%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.47 0.55 0.58 0.55 0.49 0.35 0.20 -
P/RPS 0.59 0.90 2.06 0.76 0.95 1.01 1.24 -39.02%
P/EPS 5.84 183.33 341.18 -423.08 -257.89 -500.00 -250.00 -
EY 17.13 0.55 0.29 -0.24 -0.39 -0.20 -0.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 1.39 1.47 1.40 1.25 0.89 0.51 -10.74%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 11/11/10 06/08/10 03/05/10 05/02/10 02/11/09 31/07/09 06/05/09 -
Price 0.73 0.56 0.58 0.60 0.48 0.55 0.21 -
P/RPS 0.92 0.92 2.06 0.83 0.93 1.59 1.30 -20.56%
P/EPS 9.07 186.67 341.18 -461.54 -252.63 -785.71 -262.50 -
EY 11.03 0.54 0.29 -0.22 -0.40 -0.13 -0.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.42 1.47 1.53 1.22 1.40 0.53 16.89%

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