[GCAP] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
16-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -69.95%
YoY- 124.76%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 85,812 18,091 12,578 7,726 7,364 20,058 22,877 141.61%
PBT 1,000 1,376 857 1,362 2,832 -160 -2,224 -
Tax 0 -884 -1,190 -850 -1,128 -2 0 -
NP 1,000 492 -333 512 1,704 -162 -2,224 -
-
NP to SH 1,000 492 -333 512 1,704 -162 -2,224 -
-
Tax Rate 0.00% 64.24% 138.86% 62.41% 39.83% - - -
Total Cost 84,812 17,599 12,911 7,214 5,660 20,220 25,101 125.33%
-
Net Worth 22,879 21,482 21,394 21,980 22,101 22,654 21,492 4.26%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 22,879 21,482 21,394 21,980 22,101 22,654 21,492 4.26%
NOSH 50,000 50,204 49,999 50,196 50,117 50,625 50,392 -0.51%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 1.17% 2.72% -2.65% 6.63% 23.14% -0.81% -9.72% -
ROE 4.37% 2.29% -1.56% 2.33% 7.71% -0.72% -10.35% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 171.62 36.03 25.16 15.39 14.69 39.62 45.40 142.86%
EPS 2.00 0.98 -0.67 1.02 3.40 -0.32 -4.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4576 0.4279 0.4279 0.4379 0.441 0.4475 0.4265 4.80%
Adjusted Per Share Value based on latest NOSH - 50,294
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 26.17 5.52 3.84 2.36 2.25 6.12 6.98 141.53%
EPS 0.30 0.15 -0.10 0.16 0.52 -0.05 -0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0698 0.0655 0.0653 0.067 0.0674 0.0691 0.0655 4.33%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.34 0.39 0.25 0.28 0.30 0.19 0.23 -
P/RPS 0.20 1.08 0.99 1.82 2.04 0.48 0.51 -46.45%
P/EPS 17.00 39.80 -37.50 27.45 8.82 -59.38 -5.21 -
EY 5.88 2.51 -2.67 3.64 11.33 -1.68 -19.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.91 0.58 0.64 0.68 0.42 0.54 23.39%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 16/02/07 10/11/06 16/08/06 30/05/06 27/02/06 30/11/05 -
Price 0.33 0.38 0.41 0.26 0.22 0.41 0.20 -
P/RPS 0.19 1.05 1.63 1.69 1.50 1.03 0.44 -42.89%
P/EPS 16.50 38.78 -61.50 25.49 6.47 -128.13 -4.53 -
EY 6.06 2.58 -1.63 3.92 15.45 -0.78 -22.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.89 0.96 0.59 0.50 0.92 0.47 32.92%

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