[GCAP] YoY 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- 150.0%
YoY- 875.0%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
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 18,760 20,242 4,658 10,880 9,722 22,662 14,458 4.43%
PBT 3,995 4,320 613 31 -1 -702 124 78.28%
Tax -1,001 -950 17 0 -3 571 9 -
NP 2,994 3,370 630 31 -4 -131 133 67.95%
-
NP to SH 3,022 2,951 143 31 -4 -131 133 68.21%
-
Tax Rate 25.06% 21.99% -2.77% 0.00% - - -7.26% -
Total Cost 15,766 16,872 4,028 10,849 9,726 22,793 14,325 1.60%
-
Net Worth 62,211 44,261 40,802 20,253 27,579 19,690 21,888 18.99%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - 1,017 - - - - - -
Div Payout % - 34.48% - - - - - -
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 62,211 44,261 40,802 20,253 27,579 19,690 21,888 18.99%
NOSH 110,500 101,749 95,333 51,666 70,000 50,384 51,153 13.68%
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 15.96% 16.65% 13.53% 0.28% -0.04% -0.58% 0.92% -
ROE 4.86% 6.67% 0.35% 0.15% -0.01% -0.67% 0.61% -
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 16.98 19.89 4.89 21.06 13.89 44.98 28.26 -8.13%
EPS 2.70 2.90 0.15 0.06 -0.01 -0.26 0.26 47.65%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.563 0.435 0.428 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 5.76 6.22 1.43 3.34 2.99 6.96 4.44 4.42%
EPS 0.93 0.91 0.04 0.01 0.00 -0.04 0.04 68.86%
DPS 0.00 0.31 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1911 0.136 0.1254 0.0622 0.0847 0.0605 0.0672 19.00%
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 4.06 3.27 16.58 2.61 1.87 1.11 1.38 19.68%
P/EPS 25.23 22.41 540.00 916.67 -4,550.00 -192.31 150.00 -25.68%
EY 3.96 4.46 0.19 0.11 -0.02 -0.52 0.67 34.42%
DY 0.00 1.54 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.49 1.89 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 4.01 3.97 16.37 2.85 1.58 0.93 1.34 20.02%
P/EPS 24.86 27.24 533.33 1,000.00 -3,850.00 -161.54 146.15 -25.54%
EY 4.02 3.67 0.19 0.10 -0.03 -0.62 0.68 34.43%
DY 0.00 1.27 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.82 1.87 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