[GCAP] QoQ TTM 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- 705.56%
YoY- 105.9%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 36,081 39,216 43,439 49,867 62,807 69,776 69,130 -35.14%
PBT -98 17 49 149 -552 -2,910 -3,207 -90.20%
Tax -3 -4 -4 -4 570 570 560 -
NP -101 13 45 145 18 -2,340 -2,647 -88.64%
-
NP to SH -101 13 45 145 18 -2,340 -2,647 -88.64%
-
Tax Rate - 23.53% 8.16% 2.68% - - - -
Total Cost 36,182 39,203 43,394 49,722 62,789 72,116 71,777 -36.63%
-
Net Worth 20,253 15,720 19,158 27,579 20,487 20,195 19,926 1.09%
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 20,253 15,720 19,158 27,579 20,487 20,195 19,926 1.09%
NOSH 51,666 40,000 48,750 70,000 51,999 51,428 50,833 1.08%
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 -0.28% 0.03% 0.10% 0.29% 0.03% -3.35% -3.83% -
ROE -0.50% 0.08% 0.23% 0.53% 0.09% -11.59% -13.28% -
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 69.83 98.04 89.11 71.24 120.78 135.68 135.99 -35.84%
EPS -0.20 0.03 0.09 0.21 0.03 -4.55 -5.21 -88.59%
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 11.00 11.96 13.25 15.21 19.16 21.28 21.08 -35.15%
EPS -0.03 0.00 0.01 0.04 0.01 -0.71 -0.81 -88.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0618 0.0479 0.0584 0.0841 0.0625 0.0616 0.0608 1.09%
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 0.70 0.36 0.22 0.36 0.23 0.24 0.22 116.17%
P/EPS -250.66 1,076.92 216.67 125.52 808.89 -7.25 -5.76 1134.36%
EY -0.40 0.09 0.46 0.80 0.12 -13.79 -17.36 -91.88%
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 0.69 0.56 0.24 0.31 0.22 0.29 0.20 128.14%
P/EPS -245.54 1,692.31 227.50 106.21 780.00 -8.79 -5.19 1205.02%
EY -0.41 0.06 0.44 0.94 0.13 -11.37 -19.29 -92.30%
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