[GCAP] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
10-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -165.1%
YoY- 85.01%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 68,866 85,812 18,091 12,578 7,726 7,364 20,058 128.10%
PBT -22 1,000 1,376 857 1,362 2,832 -160 -73.45%
Tax -20 0 -884 -1,190 -850 -1,128 -2 366.12%
NP -42 1,000 492 -333 512 1,704 -162 -59.44%
-
NP to SH -42 1,000 492 -333 512 1,704 -162 -59.44%
-
Tax Rate - 0.00% 64.24% 138.86% 62.41% 39.83% - -
Total Cost 68,908 84,812 17,599 12,911 7,214 5,660 20,220 126.96%
-
Net Worth 23,058 22,879 21,482 21,394 21,980 22,101 22,654 1.18%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 23,058 22,879 21,482 21,394 21,980 22,101 22,654 1.18%
NOSH 52,500 50,000 50,204 49,999 50,196 50,117 50,625 2.46%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -0.06% 1.17% 2.72% -2.65% 6.63% 23.14% -0.81% -
ROE -0.18% 4.37% 2.29% -1.56% 2.33% 7.71% -0.72% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 131.17 171.62 36.03 25.16 15.39 14.69 39.62 122.62%
EPS -0.08 2.00 0.98 -0.67 1.02 3.40 -0.32 -60.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4392 0.4576 0.4279 0.4279 0.4379 0.441 0.4475 -1.24%
Adjusted Per Share Value based on latest NOSH - 50,500
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 21.00 26.17 5.52 3.84 2.36 2.25 6.12 128.01%
EPS -0.01 0.30 0.15 -0.10 0.16 0.52 -0.05 -65.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0703 0.0698 0.0655 0.0653 0.067 0.0674 0.0691 1.15%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.45 0.34 0.39 0.25 0.28 0.30 0.19 -
P/RPS 0.34 0.20 1.08 0.99 1.82 2.04 0.48 -20.58%
P/EPS -562.50 17.00 39.80 -37.50 27.45 8.82 -59.38 349.54%
EY -0.18 5.88 2.51 -2.67 3.64 11.33 -1.68 -77.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.74 0.91 0.58 0.64 0.68 0.42 80.96%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 30/05/07 16/02/07 10/11/06 16/08/06 30/05/06 27/02/06 -
Price 0.40 0.33 0.38 0.41 0.26 0.22 0.41 -
P/RPS 0.30 0.19 1.05 1.63 1.69 1.50 1.03 -56.15%
P/EPS -500.00 16.50 38.78 -61.50 25.49 6.47 -128.13 148.48%
EY -0.20 6.06 2.58 -1.63 3.92 15.45 -0.78 -59.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.72 0.89 0.96 0.59 0.50 0.92 -0.72%

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