[GCAP] YoY Quarter Result on 30-Jun-2006 [#2]

Announcement Date
16-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -140.14%
YoY- 66.47%
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 9,403 13,626 12,980 2,022 5,371 10,108 7,437 3.98%
PBT 4 36 -261 -27 -510 -614 -1,018 -
Tax 0 0 -10 -144 0 0 0 -
NP 4 36 -271 -171 -510 -614 -1,018 -
-
NP to SH 4 36 -271 -171 -510 -614 -1,018 -
-
Tax Rate 0.00% 0.00% - - - - - -
Total Cost 9,399 13,590 13,251 2,193 5,881 10,722 8,455 1.77%
-
Net Worth 15,720 20,195 22,041 22,023 22,207 24,409 2,309 37.62%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 15,720 20,195 22,041 22,023 22,207 24,409 2,309 37.62%
NOSH 40,000 51,428 50,185 50,294 50,495 50,327 19,999 12.23%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 0.04% 0.26% -2.09% -8.46% -9.50% -6.07% -13.69% -
ROE 0.03% 0.18% -1.23% -0.78% -2.30% -2.52% -44.07% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 23.51 26.50 25.86 4.02 10.64 20.08 37.19 -7.35%
EPS 0.01 0.07 -0.54 -0.34 -1.01 -1.22 -5.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.393 0.3927 0.4392 0.4379 0.4398 0.485 0.1155 22.61%
Adjusted Per Share Value based on latest NOSH - 50,294
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 2.87 4.16 3.96 0.62 1.64 3.08 2.27 3.98%
EPS 0.00 0.01 -0.08 -0.05 -0.16 -0.19 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0479 0.0616 0.0672 0.0672 0.0677 0.0744 0.007 37.74%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.35 0.33 0.45 0.28 0.25 0.71 1.50 -
P/RPS 1.49 1.25 1.74 6.96 2.35 3.54 4.03 -15.26%
P/EPS 3,500.00 471.43 -83.33 -82.35 -24.75 -58.20 -29.47 -
EY 0.03 0.21 -1.20 -1.21 -4.04 -1.72 -3.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.84 1.02 0.64 0.57 1.46 12.99 -36.00%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 31/07/09 28/08/08 28/08/07 16/08/06 30/08/05 30/08/04 29/08/03 -
Price 0.55 0.40 0.40 0.26 0.22 0.51 1.13 -
P/RPS 2.34 1.51 1.55 6.47 2.07 2.54 3.04 -4.26%
P/EPS 5,500.00 571.43 -74.07 -76.47 -21.78 -41.80 -22.20 -
EY 0.02 0.17 -1.35 -1.31 -4.59 -2.39 -4.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.02 0.91 0.59 0.50 1.05 9.78 -27.65%

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