[GCAP] YoY Annualized 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- 48.2%
YoY- -145.58%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 79,002 75,641 25,046 37,239 49,867 76,289 18,091 27.81%
PBT 17,807 16,450 4,032 -67 149 -3,018 1,376 53.16%
Tax -4,134 -3,464 -995 0 -2 560 -884 29.28%
NP 13,673 12,986 3,037 -67 147 -2,458 492 73.95%
-
NP to SH 13,699 9,571 2,000 -67 147 -2,458 492 74.00%
-
Tax Rate 23.22% 21.06% 24.68% - 1.34% - 64.24% -
Total Cost 65,329 62,655 22,009 37,306 49,720 78,747 17,599 24.40%
-
Net Worth 61,862 43,841 26,516 20,203 19,827 19,684 21,482 19.25%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 1,098 3,023 - - - - - -
Div Payout % 8.02% 31.59% - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 61,862 43,841 26,516 20,203 19,827 19,684 21,482 19.25%
NOSH 109,880 100,785 61,666 51,538 50,322 50,368 50,204 13.93%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 17.31% 17.17% 12.13% -0.18% 0.29% -3.22% 2.72% -
ROE 22.14% 21.83% 7.54% -0.33% 0.74% -12.49% 2.29% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 71.90 75.05 40.62 72.25 99.09 151.46 36.03 12.19%
EPS 12.50 9.50 3.20 -0.13 0.29 -4.88 0.98 52.79%
DPS 1.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.563 0.435 0.43 0.392 0.394 0.3908 0.4279 4.67%
Adjusted Per Share Value based on latest NOSH - 51,666
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 24.27 23.24 7.70 11.44 15.32 23.44 5.56 27.81%
EPS 4.21 2.94 0.61 -0.02 0.05 -0.76 0.15 74.23%
DPS 0.34 0.93 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1901 0.1347 0.0815 0.0621 0.0609 0.0605 0.066 19.26%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.69 0.65 0.81 0.55 0.26 0.50 0.39 -
P/RPS 0.96 0.87 1.99 0.76 0.26 0.33 1.08 -1.94%
P/EPS 5.53 6.84 24.98 -423.08 89.01 -10.25 39.80 -28.01%
EY 18.07 14.61 4.00 -0.24 1.12 -9.76 2.51 38.91%
DY 1.45 4.62 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.49 1.88 1.40 0.66 1.28 0.91 5.14%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 06/02/13 20/02/12 21/02/11 05/02/10 16/02/09 25/02/08 16/02/07 -
Price 0.68 0.79 0.80 0.60 0.22 0.42 0.38 -
P/RPS 0.95 1.05 1.97 0.83 0.22 0.28 1.05 -1.65%
P/EPS 5.45 8.32 24.67 -461.54 75.31 -8.61 38.78 -27.87%
EY 18.33 12.02 4.05 -0.22 1.33 -11.62 2.58 38.60%
DY 1.47 3.80 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.82 1.86 1.53 0.56 1.07 0.89 5.24%

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