[GCAP] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
16-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 247.6%
YoY- 403.7%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 71,502 68,866 85,812 18,091 12,578 7,726 7,364 354.50%
PBT -3,088 -22 1,000 1,376 857 1,362 2,832 -
Tax -14 -20 0 -884 -1,190 -850 -1,128 -94.62%
NP -3,102 -42 1,000 492 -333 512 1,704 -
-
NP to SH -3,102 -42 1,000 492 -333 512 1,704 -
-
Tax Rate - - 0.00% 64.24% 138.86% 62.41% 39.83% -
Total Cost 74,605 68,908 84,812 17,599 12,911 7,214 5,660 457.12%
-
Net Worth 19,814 23,058 22,879 21,482 21,394 21,980 22,101 -7.01%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 19,814 23,058 22,879 21,482 21,394 21,980 22,101 -7.01%
NOSH 50,367 52,500 50,000 50,204 49,999 50,196 50,117 0.33%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -4.34% -0.06% 1.17% 2.72% -2.65% 6.63% 23.14% -
ROE -15.66% -0.18% 4.37% 2.29% -1.56% 2.33% 7.71% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 141.96 131.17 171.62 36.03 25.16 15.39 14.69 353.06%
EPS -6.16 -0.08 2.00 0.98 -0.67 1.02 3.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3934 0.4392 0.4576 0.4279 0.4279 0.4379 0.441 -7.32%
Adjusted Per Share Value based on latest NOSH - 51,153
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 21.81 21.00 26.17 5.52 3.84 2.36 2.25 353.99%
EPS -0.95 -0.01 0.30 0.15 -0.10 0.16 0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0604 0.0703 0.0698 0.0655 0.0653 0.067 0.0674 -7.04%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.48 0.45 0.34 0.39 0.25 0.28 0.30 -
P/RPS 0.34 0.34 0.20 1.08 0.99 1.82 2.04 -69.68%
P/EPS -7.79 -562.50 17.00 39.80 -37.50 27.45 8.82 -
EY -12.83 -0.18 5.88 2.51 -2.67 3.64 11.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.02 0.74 0.91 0.58 0.64 0.68 47.59%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 14/11/07 28/08/07 30/05/07 16/02/07 10/11/06 16/08/06 30/05/06 -
Price 0.76 0.40 0.33 0.38 0.41 0.26 0.22 -
P/RPS 0.54 0.30 0.19 1.05 1.63 1.69 1.50 -49.36%
P/EPS -12.34 -500.00 16.50 38.78 -61.50 25.49 6.47 -
EY -8.11 -0.20 6.06 2.58 -1.63 3.92 15.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 0.91 0.72 0.89 0.96 0.59 0.50 145.86%

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