[GCAP] QoQ TTM 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- -109.32%
YoY- 27.78%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 68,085 54,462 43,504 23,892 12,003 11,501 14,850 175.72%
PBT -2,192 75 309 767 2,151 1,555 1,072 -
Tax -2 -468 -602 -884 -895 -428 -284 -96.31%
NP -2,194 -393 -293 -117 1,256 1,127 788 -
-
NP to SH -2,194 -393 -293 -117 1,256 1,127 788 -
-
Tax Rate - 624.00% 194.82% 115.25% 41.61% 27.52% 26.49% -
Total Cost 70,279 54,855 43,797 24,009 10,747 10,374 14,062 192.02%
-
Net Worth 19,807 22,041 22,879 21,888 21,608 22,023 22,101 -7.03%
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 19,807 22,041 22,879 21,888 21,608 22,023 22,101 -7.03%
NOSH 50,349 50,185 50,000 51,153 50,500 50,294 50,117 0.30%
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 -3.22% -0.72% -0.67% -0.49% 10.46% 9.80% 5.31% -
ROE -11.08% -1.78% -1.28% -0.53% 5.81% 5.12% 3.57% -
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 135.23 108.52 87.01 46.71 23.77 22.87 29.63 174.89%
EPS -4.36 -0.78 -0.59 -0.23 2.49 2.24 1.57 -
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 20.92 16.73 13.37 7.34 3.69 3.53 4.56 175.84%
EPS -0.67 -0.12 -0.09 -0.04 0.39 0.35 0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0609 0.0677 0.0703 0.0672 0.0664 0.0677 0.0679 -6.99%
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 0.35 0.41 0.39 0.84 1.05 1.22 1.01 -50.63%
P/EPS -11.02 -57.46 -58.02 -170.51 10.05 12.50 19.08 -
EY -9.08 -1.74 -1.72 -0.59 9.95 8.00 5.24 -
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 0.56 0.37 0.38 0.81 1.72 1.14 0.74 -16.94%
P/EPS -17.44 -51.08 -56.31 -166.14 16.48 11.60 13.99 -
EY -5.73 -1.96 -1.78 -0.60 6.07 8.62 7.15 -
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