[GCAP] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 1.34%
YoY- 57.66%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 7,364 20,058 22,877 24,176 26,868 36,768 33,985 -63.95%
PBT 2,832 -160 -2,224 -2,068 -2,096 -3,378 -6,385 -
Tax -1,128 -2 0 0 0 -205 -9 2411.82%
NP 1,704 -162 -2,224 -2,068 -2,096 -3,583 -6,394 -
-
NP to SH 1,704 -162 -2,224 -2,068 -2,096 -3,583 -6,394 -
-
Tax Rate 39.83% - - - - - - -
Total Cost 5,660 20,220 25,101 26,244 28,964 40,351 40,379 -73.04%
-
Net Worth 22,101 22,654 21,492 22,183 22,768 21,988 21,082 3.19%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 22,101 22,654 21,492 22,183 22,768 21,988 21,082 3.19%
NOSH 50,117 50,625 50,392 50,439 50,384 48,625 48,056 2.84%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 23.14% -0.81% -9.72% -8.55% -7.80% -9.74% -18.82% -
ROE 7.71% -0.72% -10.35% -9.32% -9.21% -16.29% -30.33% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 14.69 39.62 45.40 47.93 53.33 75.61 70.72 -64.95%
EPS 3.40 -0.32 -4.41 -4.10 -4.16 -7.45 -13.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.441 0.4475 0.4265 0.4398 0.4519 0.4522 0.4387 0.34%
Adjusted Per Share Value based on latest NOSH - 50,495
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 2.25 6.12 6.98 7.37 8.19 11.21 10.36 -63.90%
EPS 0.52 -0.05 -0.68 -0.63 -0.64 -1.09 -1.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0674 0.0691 0.0655 0.0677 0.0694 0.0671 0.0643 3.19%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.30 0.19 0.23 0.25 0.34 0.40 0.47 -
P/RPS 2.04 0.48 0.51 0.52 0.64 0.53 0.66 112.33%
P/EPS 8.82 -59.38 -5.21 -6.10 -8.17 -5.43 -3.53 -
EY 11.33 -1.68 -19.19 -16.40 -12.24 -18.42 -28.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.42 0.54 0.57 0.75 0.88 1.07 -26.10%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 27/02/06 30/11/05 30/08/05 31/05/05 28/02/05 29/11/04 -
Price 0.22 0.41 0.20 0.22 0.23 0.37 0.50 -
P/RPS 1.50 1.03 0.44 0.46 0.43 0.49 0.71 64.72%
P/EPS 6.47 -128.13 -4.53 -5.37 -5.53 -5.02 -3.76 -
EY 15.45 -0.78 -22.07 -18.64 -18.09 -19.91 -26.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.92 0.47 0.50 0.51 0.82 1.14 -42.30%

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