[GCAP] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
14-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -750.92%
YoY- -356.63%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 20,388 9,090 12,225 19,194 5,571 5,069 6,970 19.57%
PBT 5,079 -62 53 -2,305 -38 -634 -2,347 -
Tax -1,177 0 -1 -1 -467 0 -7 134.84%
NP 3,902 -62 52 -2,306 -505 -634 -2,354 -
-
NP to SH 1,926 -62 52 -2,306 -505 -634 -2,354 -
-
Tax Rate 23.17% - 1.89% - - - - -
Total Cost 16,486 9,152 12,173 21,500 6,076 5,703 9,324 9.95%
-
Net Worth 26,925 20,253 20,487 19,807 21,608 21,460 22,113 3.33%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 26,925 20,253 20,487 19,807 21,608 21,460 22,113 3.33%
NOSH 24,838 51,666 51,999 50,349 50,500 50,317 50,406 -11.12%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 19.14% -0.68% 0.43% -12.01% -9.06% -12.51% -33.77% -
ROE 7.15% -0.31% 0.25% -11.64% -2.34% -2.95% -10.65% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 82.08 17.59 23.51 38.12 11.03 10.07 13.83 34.53%
EPS 7.75 -0.12 0.10 -4.58 -1.00 -1.26 -4.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.084 0.392 0.394 0.3934 0.4279 0.4265 0.4387 16.26%
Adjusted Per Share Value based on latest NOSH - 50,349
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 6.22 2.77 3.73 5.85 1.70 1.55 2.13 19.54%
EPS 0.59 -0.02 0.02 -0.70 -0.15 -0.19 -0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0821 0.0618 0.0625 0.0604 0.0659 0.0655 0.0674 3.34%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.47 0.49 0.28 0.48 0.25 0.23 0.47 -
P/RPS 0.57 2.79 1.19 1.26 2.27 2.28 3.40 -25.73%
P/EPS 6.06 -408.33 280.00 -10.48 -25.00 -18.25 -10.06 -
EY 16.50 -0.24 0.36 -9.54 -4.00 -5.48 -9.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 1.25 0.71 1.22 0.58 0.54 1.07 -14.08%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 11/11/10 02/11/09 17/11/08 14/11/07 10/11/06 30/11/05 29/11/04 -
Price 0.73 0.48 0.27 0.76 0.41 0.20 0.50 -
P/RPS 0.89 2.73 1.15 1.99 3.72 1.99 3.62 -20.84%
P/EPS 9.41 -400.00 270.00 -16.59 -41.00 -15.87 -10.71 -
EY 10.62 -0.25 0.37 -6.03 -2.44 -6.30 -9.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.22 0.69 1.93 0.96 0.47 1.14 -8.47%

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