[GCAP] QoQ 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- 2.67%
YoY- 16.94%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
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 1,841 2,569 5,069 5,371 6,717 11,279 6,970 -58.86%
PBT 708 1,508 -634 -510 -524 1,411 -2,347 -
Tax -282 -2 0 0 0 -198 -7 1077.81%
NP 426 1,506 -634 -510 -524 1,213 -2,354 -
-
NP to SH 426 1,506 -634 -510 -524 1,213 -2,354 -
-
Tax Rate 39.83% 0.13% - - - 14.03% - -
Total Cost 1,415 1,063 5,703 5,881 7,241 10,066 9,324 -71.58%
-
Net Worth 22,101 22,539 21,460 22,207 22,768 22,736 22,113 -0.03%
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 22,539 21,460 22,207 22,768 22,736 22,113 -0.03%
NOSH 50,117 50,367 50,317 50,495 50,384 50,279 50,406 -0.38%
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% 58.62% -12.51% -9.50% -7.80% 10.75% -33.77% -
ROE 1.93% 6.68% -2.95% -2.30% -2.30% 5.34% -10.65% -
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 3.67 5.10 10.07 10.64 13.33 22.43 13.83 -58.73%
EPS 0.85 2.99 -1.26 -1.01 -1.04 2.41 -4.67 -
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 0.57 0.79 1.56 1.65 2.06 3.47 2.14 -58.63%
EPS 0.13 0.46 -0.19 -0.16 -0.16 0.37 -0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0679 0.0692 0.0659 0.0682 0.07 0.0699 0.0679 0.00%
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 8.17 3.73 2.28 2.35 2.55 1.78 3.40 79.49%
P/EPS 35.29 6.35 -18.25 -24.75 -32.69 16.58 -10.06 -
EY 2.83 15.74 -5.48 -4.04 -3.06 6.03 -9.94 -
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 5.99 8.04 1.99 2.07 1.73 1.65 3.62 39.94%
P/EPS 25.88 13.71 -15.87 -21.78 -22.12 15.34 -10.71 -
EY 3.86 7.29 -6.30 -4.59 -4.52 6.52 -9.34 -
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