[GCAP] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
06-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -68.97%
YoY- 101.7%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 80,197 59,972 43,966 43,439 69,130 43,504 14,850 32.42%
PBT 19,645 9,346 61 49 -3,207 309 1,072 62.29%
Tax -4,312 -1,920 0 -4 560 -602 -284 57.29%
NP 15,333 7,426 61 45 -2,647 -293 788 63.92%
-
NP to SH 13,104 3,781 61 45 -2,647 -293 788 59.69%
-
Tax Rate 21.95% 20.54% 0.00% 8.16% - 194.82% 26.49% -
Total Cost 64,864 52,546 43,905 43,394 71,777 43,797 14,062 28.99%
-
Net Worth 50,590 44,442 20,395 19,158 19,926 22,879 22,101 14.78%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 3,034 - - - - - - -
Div Payout % 23.16% - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 50,590 44,442 20,395 19,158 19,926 22,879 22,101 14.78%
NOSH 101,588 100,548 51,764 48,750 50,833 50,000 50,117 12.48%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 19.12% 12.38% 0.14% 0.10% -3.83% -0.67% 5.31% -
ROE 25.90% 8.51% 0.30% 0.23% -13.28% -1.28% 3.57% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 78.94 59.64 84.93 89.11 135.99 87.01 29.63 17.72%
EPS 12.90 3.76 0.12 0.09 -5.21 -0.59 1.57 42.00%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.498 0.442 0.394 0.393 0.392 0.4576 0.441 2.04%
Adjusted Per Share Value based on latest NOSH - 48,750
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 24.46 18.29 13.41 13.25 21.08 13.27 4.53 32.41%
EPS 4.00 1.15 0.02 0.01 -0.81 -0.09 0.24 59.75%
DPS 0.93 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1543 0.1355 0.0622 0.0584 0.0608 0.0698 0.0674 14.78%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.80 0.75 0.58 0.20 0.30 0.34 0.30 -
P/RPS 1.01 1.26 0.68 0.22 0.22 0.39 1.01 0.00%
P/EPS 6.20 19.94 492.19 216.67 -5.76 -58.02 19.08 -17.07%
EY 16.12 5.01 0.20 0.46 -17.36 -1.72 5.24 20.57%
DY 3.75 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.70 1.47 0.51 0.77 0.74 0.68 15.43%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 29/05/12 16/05/11 03/05/10 06/05/09 26/05/08 30/05/07 30/05/06 -
Price 0.74 0.75 0.58 0.21 0.27 0.33 0.22 -
P/RPS 0.94 1.26 0.68 0.24 0.20 0.38 0.74 4.06%
P/EPS 5.74 19.94 492.19 227.50 -5.19 -56.31 13.99 -13.78%
EY 17.43 5.01 0.20 0.44 -19.29 -1.78 7.15 15.99%
DY 4.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.70 1.47 0.53 0.69 0.72 0.50 19.93%

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