[GCAP] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -7.69%
YoY- -803.41%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 49,867 62,807 69,776 69,130 76,289 68,085 54,462 -5.68%
PBT 149 -552 -2,910 -3,207 -3,018 -2,192 75 57.70%
Tax -4 570 570 560 560 -2 -468 -95.75%
NP 145 18 -2,340 -2,647 -2,458 -2,194 -393 -
-
NP to SH 145 18 -2,340 -2,647 -2,458 -2,194 -393 -
-
Tax Rate 2.68% - - - - - 624.00% -
Total Cost 49,722 62,789 72,116 71,777 78,747 70,279 54,855 -6.31%
-
Net Worth 27,579 20,487 20,195 19,926 19,690 19,807 22,041 16.03%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 27,579 20,487 20,195 19,926 19,690 19,807 22,041 16.03%
NOSH 70,000 51,999 51,428 50,833 50,384 50,349 50,185 24.71%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 0.29% 0.03% -3.35% -3.83% -3.22% -3.22% -0.72% -
ROE 0.53% 0.09% -11.59% -13.28% -12.48% -11.08% -1.78% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 71.24 120.78 135.68 135.99 151.41 135.23 108.52 -24.36%
EPS 0.21 0.03 -4.55 -5.21 -4.88 -4.36 -0.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.394 0.394 0.3927 0.392 0.3908 0.3934 0.4392 -6.95%
Adjusted Per Share Value based on latest NOSH - 50,833
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 15.21 19.16 21.28 21.08 23.27 20.76 16.61 -5.67%
EPS 0.04 0.01 -0.71 -0.81 -0.75 -0.67 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0841 0.0625 0.0616 0.0608 0.0601 0.0604 0.0672 16.05%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.26 0.28 0.33 0.30 0.50 0.48 0.45 -
P/RPS 0.36 0.23 0.24 0.22 0.33 0.35 0.41 -8.26%
P/EPS 125.52 808.89 -7.25 -5.76 -10.25 -11.02 -57.46 -
EY 0.80 0.12 -13.79 -17.36 -9.76 -9.08 -1.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.71 0.84 0.77 1.28 1.22 1.02 -25.09%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 16/02/09 17/11/08 28/08/08 26/05/08 25/02/08 14/11/07 28/08/07 -
Price 0.22 0.27 0.40 0.27 0.42 0.76 0.40 -
P/RPS 0.31 0.22 0.29 0.20 0.28 0.56 0.37 -11.07%
P/EPS 106.21 780.00 -8.79 -5.19 -8.61 -17.44 -51.08 -
EY 0.94 0.13 -11.37 -19.29 -11.62 -5.73 -1.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.69 1.02 0.69 1.07 1.93 0.91 -27.54%

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