[GCAP] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
03-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 183.87%
YoY- 325.64%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 4,658 20,388 16,063 14,593 10,880 9,090 9,403 -37.31%
PBT 613 5,079 63 88 31 -62 4 2737.61%
Tax 17 -1,177 0 0 0 0 0 -
NP 630 3,902 63 88 31 -62 4 2789.69%
-
NP to SH 143 1,926 63 88 31 -62 4 978.17%
-
Tax Rate -2.77% 23.17% 0.00% 0.00% 0.00% - 0.00% -
Total Cost 4,028 16,486 16,000 14,505 10,849 9,152 9,399 -43.06%
-
Net Worth 40,802 26,925 20,737 20,395 20,253 20,253 15,720 88.53%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 40,802 26,925 20,737 20,395 20,253 20,253 15,720 88.53%
NOSH 95,333 24,838 52,500 51,764 51,666 51,666 40,000 78.14%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 13.53% 19.14% 0.39% 0.60% 0.28% -0.68% 0.04% -
ROE 0.35% 7.15% 0.30% 0.43% 0.15% -0.31% 0.03% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 4.89 82.08 30.60 28.19 21.06 17.59 23.51 -64.79%
EPS 0.15 7.75 0.12 0.17 0.06 -0.12 0.01 505.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.428 1.084 0.395 0.394 0.392 0.392 0.393 5.83%
Adjusted Per Share Value based on latest NOSH - 51,764
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 1.43 6.26 4.94 4.48 3.34 2.79 2.89 -37.36%
EPS 0.04 0.59 0.02 0.03 0.01 -0.02 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1254 0.0827 0.0637 0.0627 0.0622 0.0622 0.0483 88.57%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.81 0.47 0.55 0.58 0.55 0.49 0.35 -
P/RPS 16.58 0.57 1.80 2.06 2.61 2.79 1.49 396.24%
P/EPS 540.00 6.06 458.33 341.18 916.67 -408.33 3,500.00 -71.13%
EY 0.19 16.50 0.22 0.29 0.11 -0.24 0.03 241.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 0.43 1.39 1.47 1.40 1.25 0.89 64.98%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 21/02/11 11/11/10 06/08/10 03/05/10 05/02/10 02/11/09 31/07/09 -
Price 0.80 0.73 0.56 0.58 0.60 0.48 0.55 -
P/RPS 16.37 0.89 1.83 2.06 2.85 2.73 2.34 264.48%
P/EPS 533.33 9.41 466.67 341.18 1,000.00 -400.00 5,500.00 -78.80%
EY 0.19 10.62 0.21 0.29 0.10 -0.25 0.02 346.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 0.67 1.42 1.47 1.53 1.22 1.40 21.22%

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