[GCAP] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 47.43%
YoY- 218.78%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 63,497 64,196 59,892 55,217 20,388 26,359 40,145 7.93%
PBT 14,883 15,569 13,815 12,131 4,814 -97 150 115.08%
Tax -3,910 -3,927 -3,133 -2,514 -761 0 -1 296.66%
NP 10,973 11,642 10,682 9,617 4,053 -97 149 104.66%
-
NP to SH 11,504 11,455 10,679 6,621 2,077 -97 149 106.28%
-
Tax Rate 26.27% 25.22% 22.68% 20.72% 15.81% - 0.67% -
Total Cost 52,524 52,554 49,210 45,600 16,335 26,456 39,996 4.64%
-
Net Worth 101,712 72,316 0 46,256 27,968 20,012 19,568 31.59%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 14 1,157 1,064 2,015 - - - -
Div Payout % 0.12% 10.10% 9.97% 30.44% - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 101,712 72,316 0 46,256 27,968 20,012 19,568 31.59%
NOSH 140,292 115,707 106,445 100,776 25,801 51,052 49,666 18.88%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 17.28% 18.14% 17.84% 17.42% 19.88% -0.37% 0.37% -
ROE 11.31% 15.84% 0.00% 14.31% 7.43% -0.48% 0.76% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 45.26 55.48 56.27 54.79 79.02 51.63 80.83 -9.20%
EPS 8.20 9.90 10.00 6.57 8.05 -0.19 0.30 73.51%
DPS 0.01 1.00 1.00 2.00 0.00 0.00 0.00 -
NAPS 0.725 0.625 0.00 0.459 1.084 0.392 0.394 10.69%
Adjusted Per Share Value based on latest NOSH - 100,947
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 19.37 19.58 18.27 16.84 6.22 8.04 12.24 7.94%
EPS 3.51 3.49 3.26 2.02 0.63 -0.03 0.05 103.04%
DPS 0.00 0.35 0.32 0.61 0.00 0.00 0.00 -
NAPS 0.3102 0.2206 0.00 0.1411 0.0853 0.061 0.0597 31.59%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.935 0.88 0.69 0.60 0.47 0.49 0.28 -
P/RPS 2.07 1.59 1.23 1.10 0.59 0.95 0.35 34.45%
P/EPS 11.40 8.89 6.88 9.13 5.84 -257.89 93.33 -29.54%
EY 8.77 11.25 14.54 10.95 17.13 -0.39 1.07 41.97%
DY 0.01 1.14 1.45 3.33 0.00 0.00 0.00 -
P/NAPS 1.29 1.41 0.00 1.31 0.43 1.25 0.71 10.45%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 17/11/14 19/11/13 23/11/12 21/11/11 11/11/10 02/11/09 17/11/08 -
Price 0.81 0.95 0.69 0.68 0.73 0.48 0.27 -
P/RPS 1.79 1.71 1.23 1.24 0.92 0.93 0.33 32.53%
P/EPS 9.88 9.60 6.88 10.35 9.07 -252.63 90.00 -30.79%
EY 10.12 10.42 14.54 9.66 11.03 -0.40 1.11 44.51%
DY 0.01 1.05 1.45 2.94 0.00 0.00 0.00 -
P/NAPS 1.12 1.52 0.00 1.48 0.67 1.22 0.69 8.40%

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