[GCAP] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
02-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -177.14%
YoY- -165.1%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 59,892 55,217 20,388 26,359 40,145 53,627 9,434 36.03%
PBT 13,815 12,131 4,814 -97 150 -2,316 643 66.65%
Tax -3,133 -2,514 -761 0 -1 -11 -893 23.24%
NP 10,682 9,617 4,053 -97 149 -2,327 -250 -
-
NP to SH 10,679 6,621 2,077 -97 149 -2,327 -250 -
-
Tax Rate 22.68% 20.72% 15.81% - 0.67% - 138.88% -
Total Cost 49,210 45,600 16,335 26,456 39,996 55,954 9,684 31.08%
-
Net Worth 0 46,256 27,968 20,012 19,568 19,814 21,394 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 1,064 2,015 - - - - - -
Div Payout % 9.97% 30.44% - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 0 46,256 27,968 20,012 19,568 19,814 21,394 -
NOSH 106,445 100,776 25,801 51,052 49,666 50,367 50,000 13.40%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 17.84% 17.42% 19.88% -0.37% 0.37% -4.34% -2.65% -
ROE 0.00% 14.31% 7.43% -0.48% 0.76% -11.74% -1.17% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 56.27 54.79 79.02 51.63 80.83 106.47 18.87 19.95%
EPS 10.00 6.57 8.05 -0.19 0.30 -4.62 -0.50 -
DPS 1.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.459 1.084 0.392 0.394 0.3934 0.4279 -
Adjusted Per Share Value based on latest NOSH - 51,666
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 18.27 16.84 6.22 8.04 12.24 16.36 2.88 36.01%
EPS 3.26 2.02 0.63 -0.03 0.05 -0.71 -0.08 -
DPS 0.32 0.61 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1411 0.0853 0.061 0.0597 0.0604 0.0653 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.69 0.60 0.47 0.49 0.28 0.48 0.25 -
P/RPS 1.23 1.10 0.59 0.95 0.35 0.45 1.32 -1.16%
P/EPS 6.88 9.13 5.84 -257.89 93.33 -10.39 -50.00 -
EY 14.54 10.95 17.13 -0.39 1.07 -9.63 -2.00 -
DY 1.45 3.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.31 0.43 1.25 0.71 1.22 0.58 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/11/12 21/11/11 11/11/10 02/11/09 17/11/08 14/11/07 10/11/06 -
Price 0.69 0.68 0.73 0.48 0.27 0.76 0.41 -
P/RPS 1.23 1.24 0.92 0.93 0.33 0.71 2.17 -9.02%
P/EPS 6.88 10.35 9.07 -252.63 90.00 -16.45 -82.00 -
EY 14.54 9.66 11.03 -0.40 1.11 -6.08 -1.22 -
DY 1.45 2.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.48 0.67 1.22 0.69 1.93 0.96 -

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