[GCAP] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 66.41%
YoY- 39.69%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 12,980 2,022 5,371 10,108 7,437 19,834 11,663 1.79%
PBT -261 -27 -510 -614 -1,018 503 -1,303 -23.49%
Tax -10 -144 0 0 0 45 1,303 -
NP -271 -171 -510 -614 -1,018 548 0 -
-
NP to SH -271 -171 -510 -614 -1,018 548 -1,423 -24.13%
-
Tax Rate - - - - - -8.95% - -
Total Cost 13,251 2,193 5,881 10,722 8,455 19,286 11,663 2.14%
-
Net Worth 22,041 22,023 22,207 24,409 2,309 6,135 7,595 19.42%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 22,041 22,023 22,207 24,409 2,309 6,135 7,595 19.42%
NOSH 50,185 50,294 50,495 50,327 19,999 19,999 20,014 16.54%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -2.09% -8.46% -9.50% -6.07% -13.69% 2.76% 0.00% -
ROE -1.23% -0.78% -2.30% -2.52% -44.07% 8.93% -18.74% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 25.86 4.02 10.64 20.08 37.19 99.17 58.27 -12.65%
EPS -0.54 -0.34 -1.01 -1.22 -5.09 2.74 -7.11 -34.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4392 0.4379 0.4398 0.485 0.1155 0.3068 0.3795 2.46%
Adjusted Per Share Value based on latest NOSH - 50,327
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 3.96 0.62 1.64 3.08 2.27 6.05 3.56 1.78%
EPS -0.08 -0.05 -0.16 -0.19 -0.31 0.17 -0.43 -24.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0672 0.0672 0.0677 0.0744 0.007 0.0187 0.0232 19.38%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.45 0.28 0.25 0.71 1.50 1.24 1.16 -
P/RPS 1.74 6.96 2.35 3.54 4.03 1.25 1.99 -2.21%
P/EPS -83.33 -82.35 -24.75 -58.20 -29.47 45.26 -16.32 31.20%
EY -1.20 -1.21 -4.04 -1.72 -3.39 2.21 -6.13 -23.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.64 0.57 1.46 12.99 4.04 3.06 -16.72%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 16/08/06 30/08/05 30/08/04 29/08/03 27/08/02 29/08/01 -
Price 0.40 0.26 0.22 0.51 1.13 1.25 1.70 -
P/RPS 1.55 6.47 2.07 2.54 3.04 1.26 2.92 -10.01%
P/EPS -74.07 -76.47 -21.78 -41.80 -22.20 45.62 -23.91 20.72%
EY -1.35 -1.31 -4.59 -2.39 -4.50 2.19 -4.18 -17.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.59 0.50 1.05 9.78 4.07 4.48 -23.32%

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