[GCAP] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 64.4%
YoY- 95.48%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 12,003 11,501 14,850 19,726 28,436 30,337 35,074 -51.04%
PBT 2,151 1,555 1,072 -160 -257 -1,970 -2,074 -
Tax -895 -428 -284 -2 -198 -205 -205 166.88%
NP 1,256 1,127 788 -162 -455 -2,175 -2,279 -
-
NP to SH 1,256 1,127 788 -162 -455 -2,175 -2,279 -
-
Tax Rate 41.61% 27.52% 26.49% - - - - -
Total Cost 10,747 10,374 14,062 19,888 28,891 32,512 37,353 -56.38%
-
Net Worth 21,608 22,023 22,101 22,539 21,460 22,207 22,768 -3.42%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 21,608 22,023 22,101 22,539 21,460 22,207 22,768 -3.42%
NOSH 50,500 50,294 50,117 50,367 50,317 50,495 50,384 0.15%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 10.46% 9.80% 5.31% -0.82% -1.60% -7.17% -6.50% -
ROE 5.81% 5.12% 3.57% -0.72% -2.12% -9.79% -10.01% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 23.77 22.87 29.63 39.16 56.51 60.08 69.61 -51.11%
EPS 2.49 2.24 1.57 -0.32 -0.90 -4.31 -4.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4279 0.4379 0.441 0.4475 0.4265 0.4398 0.4519 -3.56%
Adjusted Per Share Value based on latest NOSH - 50,367
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 3.66 3.51 4.53 6.02 8.67 9.25 10.70 -51.05%
EPS 0.38 0.34 0.24 -0.05 -0.14 -0.66 -0.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0659 0.0672 0.0674 0.0687 0.0655 0.0677 0.0694 -3.38%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.25 0.28 0.30 0.19 0.23 0.25 0.34 -
P/RPS 1.05 1.22 1.01 0.49 0.41 0.42 0.49 66.13%
P/EPS 10.05 12.50 19.08 -59.07 -25.44 -5.80 -7.52 -
EY 9.95 8.00 5.24 -1.69 -3.93 -17.23 -13.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.64 0.68 0.42 0.54 0.57 0.75 -15.73%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 10/11/06 16/08/06 30/05/06 27/02/06 30/11/05 30/08/05 31/05/05 -
Price 0.41 0.26 0.22 0.41 0.20 0.22 0.23 -
P/RPS 1.72 1.14 0.74 1.05 0.35 0.37 0.33 200.31%
P/EPS 16.48 11.60 13.99 -127.47 -22.12 -5.11 -5.08 -
EY 6.07 8.62 7.15 -0.78 -4.52 -19.58 -19.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.59 0.50 0.92 0.47 0.50 0.51 52.39%

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