[GCAP] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 94.32%
YoY- -198.5%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 4,658 10,880 9,722 22,662 14,458 2,569 11,279 -13.69%
PBT 613 31 -1 -702 124 1,508 1,411 -12.96%
Tax 17 0 -3 571 9 -2 -198 -
NP 630 31 -4 -131 133 1,506 1,213 -10.33%
-
NP to SH 143 31 -4 -131 133 1,506 1,213 -29.96%
-
Tax Rate -2.77% 0.00% - - -7.26% 0.13% 14.03% -
Total Cost 4,028 10,849 9,726 22,793 14,325 1,063 10,066 -14.15%
-
Net Worth 40,802 20,253 27,579 19,690 21,888 22,539 22,736 10.23%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 40,802 20,253 27,579 19,690 21,888 22,539 22,736 10.23%
NOSH 95,333 51,666 70,000 50,384 51,153 50,367 50,279 11.24%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 13.53% 0.28% -0.04% -0.58% 0.92% 58.62% 10.75% -
ROE 0.35% 0.15% -0.01% -0.67% 0.61% 6.68% 5.34% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 4.89 21.06 13.89 44.98 28.26 5.10 22.43 -22.41%
EPS 0.15 0.06 -0.01 -0.26 0.26 2.99 2.41 -37.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.428 0.392 0.394 0.3908 0.4279 0.4475 0.4522 -0.91%
Adjusted Per Share Value based on latest NOSH - 50,384
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 1.43 3.34 2.99 6.96 4.44 0.79 3.47 -13.72%
EPS 0.04 0.01 0.00 -0.04 0.04 0.46 0.37 -30.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1254 0.0622 0.0847 0.0605 0.0672 0.0692 0.0699 10.22%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.81 0.55 0.26 0.50 0.39 0.19 0.40 -
P/RPS 16.58 2.61 1.87 1.11 1.38 3.73 1.78 45.02%
P/EPS 540.00 916.67 -4,550.00 -192.31 150.00 6.35 16.58 78.65%
EY 0.19 0.11 -0.02 -0.52 0.67 15.74 6.03 -43.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.40 0.66 1.28 0.91 0.42 0.88 13.58%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 21/02/11 05/02/10 16/02/09 25/02/08 16/02/07 27/02/06 28/02/05 -
Price 0.80 0.60 0.22 0.42 0.38 0.41 0.37 -
P/RPS 16.37 2.85 1.58 0.93 1.34 8.04 1.65 46.56%
P/EPS 533.33 1,000.00 -3,850.00 -161.54 146.15 13.71 15.34 80.61%
EY 0.19 0.10 -0.03 -0.62 0.68 7.29 6.52 -44.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.53 0.56 1.07 0.89 0.92 0.82 14.72%

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