[GCAP] YoY Quarter Result on 30-Jun-2010 [#2]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
06-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -28.41%
YoY- 1475.0%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 23,493 17,945 18,249 16,063 9,403 13,626 12,980 10.38%
PBT 6,351 3,240 5,167 63 4 36 -261 -
Tax -1,524 -728 -940 0 0 0 -10 130.93%
NP 4,827 2,512 4,227 63 4 36 -271 -
-
NP to SH 4,838 2,520 2,842 63 4 36 -271 -
-
Tax Rate 24.00% 22.47% 18.19% 0.00% 0.00% 0.00% - -
Total Cost 18,666 15,433 14,022 16,000 9,399 13,590 13,251 5.87%
-
Net Worth 72,232 53,654 46,358 20,737 15,720 20,195 22,041 21.85%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - 1,049 1,007 - - - - -
Div Payout % - 41.67% 35.46% - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 72,232 53,654 46,358 20,737 15,720 20,195 22,041 21.85%
NOSH 112,511 104,999 100,780 52,500 40,000 51,428 50,185 14.38%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 20.55% 14.00% 23.16% 0.39% 0.04% 0.26% -2.09% -
ROE 6.70% 4.70% 6.13% 0.30% 0.03% 0.18% -1.23% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 20.88 17.09 18.11 30.60 23.51 26.50 25.86 -3.49%
EPS 4.30 2.40 2.82 0.12 0.01 0.07 -0.54 -
DPS 0.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.642 0.511 0.46 0.395 0.393 0.3927 0.4392 6.52%
Adjusted Per Share Value based on latest NOSH - 52,500
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 7.22 5.51 5.61 4.94 2.89 4.19 3.99 10.37%
EPS 1.49 0.77 0.87 0.02 0.00 0.01 -0.08 -
DPS 0.00 0.32 0.31 0.00 0.00 0.00 0.00 -
NAPS 0.2219 0.1648 0.1424 0.0637 0.0483 0.062 0.0677 21.85%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.69 0.71 0.73 0.55 0.35 0.33 0.45 -
P/RPS 3.30 4.15 4.03 1.80 1.49 1.25 1.74 11.24%
P/EPS 16.05 29.58 25.89 458.33 3,500.00 471.43 -83.33 -
EY 6.23 3.38 3.86 0.22 0.03 0.21 -1.20 -
DY 0.00 1.41 1.37 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.39 1.59 1.39 0.89 0.84 1.02 0.80%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 22/07/13 06/08/12 12/08/11 06/08/10 31/07/09 28/08/08 28/08/07 -
Price 0.725 0.71 0.67 0.56 0.55 0.40 0.40 -
P/RPS 3.47 4.15 3.70 1.83 2.34 1.51 1.55 14.36%
P/EPS 16.86 29.58 23.76 466.67 5,500.00 571.43 -74.07 -
EY 5.93 3.38 4.21 0.21 0.02 0.17 -1.35 -
DY 0.00 1.41 1.49 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.39 1.46 1.42 1.40 1.02 0.91 3.67%

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