[GCAP] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
21-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -3.71%
YoY- 3085.07%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 55,217 37,117 18,863 25,046 20,388 30,648 14,593 142.62%
PBT 12,131 8,758 3,591 4,032 4,814 151 88 2560.56%
Tax -2,514 -1,700 -760 -995 -761 0 0 -
NP 9,617 7,058 2,831 3,037 4,053 151 88 2179.28%
-
NP to SH 6,621 4,491 1,649 2,000 2,077 151 88 1677.53%
-
Tax Rate 20.72% 19.41% 21.16% 24.68% 15.81% 0.00% 0.00% -
Total Cost 45,600 30,059 16,032 22,009 16,335 30,497 14,505 114.45%
-
Net Worth 46,256 46,319 44,442 26,516 27,968 19,881 20,395 72.53%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 2,015 1,006 - - - - - -
Div Payout % 30.44% 22.42% - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 46,256 46,319 44,442 26,516 27,968 19,881 20,395 72.53%
NOSH 100,776 100,695 100,548 61,666 25,801 50,333 51,764 55.85%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 17.42% 19.02% 15.01% 12.13% 19.88% 0.49% 0.60% -
ROE 14.31% 9.70% 3.71% 7.54% 7.43% 0.76% 0.43% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 54.79 36.86 18.76 40.62 79.02 60.89 28.19 55.67%
EPS 6.57 4.46 1.60 3.20 8.05 0.30 0.17 1040.54%
DPS 2.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.459 0.46 0.442 0.43 1.084 0.395 0.394 10.70%
Adjusted Per Share Value based on latest NOSH - 95,333
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 16.84 11.32 5.75 7.64 6.22 9.35 4.45 142.64%
EPS 2.02 1.37 0.50 0.61 0.63 0.05 0.03 1550.85%
DPS 0.61 0.31 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1411 0.1413 0.1355 0.0809 0.0853 0.0606 0.0622 72.56%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.60 0.73 0.75 0.81 0.47 0.55 0.58 -
P/RPS 1.10 1.98 4.00 1.99 0.59 0.90 2.06 -34.15%
P/EPS 9.13 16.37 45.73 24.98 5.84 183.33 341.18 -91.03%
EY 10.95 6.11 2.19 4.00 17.13 0.55 0.29 1023.01%
DY 3.33 1.37 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.59 1.70 1.88 0.43 1.39 1.47 -7.38%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 12/08/11 16/05/11 21/02/11 11/11/10 06/08/10 03/05/10 -
Price 0.68 0.67 0.75 0.80 0.73 0.56 0.58 -
P/RPS 1.24 1.82 4.00 1.97 0.92 0.92 2.06 -28.68%
P/EPS 10.35 15.02 45.73 24.67 9.07 186.67 341.18 -90.25%
EY 9.66 6.66 2.19 4.05 11.03 0.54 0.29 933.06%
DY 2.94 1.49 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.46 1.70 1.86 0.67 1.42 1.47 0.45%

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