[GCAP] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 586.42%
YoY- 134.58%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 23,892 12,003 11,501 14,850 19,726 28,436 30,337 -14.68%
PBT 767 2,151 1,555 1,072 -160 -257 -1,970 -
Tax -884 -895 -428 -284 -2 -198 -205 164.22%
NP -117 1,256 1,127 788 -162 -455 -2,175 -85.67%
-
NP to SH -117 1,256 1,127 788 -162 -455 -2,175 -85.67%
-
Tax Rate 115.25% 41.61% 27.52% 26.49% - - - -
Total Cost 24,009 10,747 10,374 14,062 19,888 28,891 32,512 -18.25%
-
Net Worth 21,888 21,608 22,023 22,101 22,539 21,460 22,207 -0.95%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 21,888 21,608 22,023 22,101 22,539 21,460 22,207 -0.95%
NOSH 51,153 50,500 50,294 50,117 50,367 50,317 50,495 0.86%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -0.49% 10.46% 9.80% 5.31% -0.82% -1.60% -7.17% -
ROE -0.53% 5.81% 5.12% 3.57% -0.72% -2.12% -9.79% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 46.71 23.77 22.87 29.63 39.16 56.51 60.08 -15.40%
EPS -0.23 2.49 2.24 1.57 -0.32 -0.90 -4.31 -85.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4279 0.4279 0.4379 0.441 0.4475 0.4265 0.4398 -1.80%
Adjusted Per Share Value based on latest NOSH - 50,117
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 7.29 3.66 3.51 4.53 6.02 8.67 9.25 -14.64%
EPS -0.04 0.38 0.34 0.24 -0.05 -0.14 -0.66 -84.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0668 0.0659 0.0672 0.0674 0.0687 0.0655 0.0677 -0.88%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.39 0.25 0.28 0.30 0.19 0.23 0.25 -
P/RPS 0.84 1.05 1.22 1.01 0.49 0.41 0.42 58.53%
P/EPS -170.51 10.05 12.50 19.08 -59.07 -25.44 -5.80 846.68%
EY -0.59 9.95 8.00 5.24 -1.69 -3.93 -17.23 -89.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.58 0.64 0.68 0.42 0.54 0.57 36.48%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 16/02/07 10/11/06 16/08/06 30/05/06 27/02/06 30/11/05 30/08/05 -
Price 0.38 0.41 0.26 0.22 0.41 0.20 0.22 -
P/RPS 0.81 1.72 1.14 0.74 1.05 0.35 0.37 68.35%
P/EPS -166.14 16.48 11.60 13.99 -127.47 -22.12 -5.11 912.23%
EY -0.60 6.07 8.62 7.15 -0.78 -4.52 -19.58 -90.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.96 0.59 0.50 0.92 0.47 0.50 46.72%

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