[GCAP] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 31.03%
YoY- 24.74%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 76,289 23,892 19,726 36,768 48,258 77,062 47,699 8.13%
PBT -3,018 767 -160 -3,378 -4,826 -1,098 -2,338 4.34%
Tax 560 -884 -2 -205 65 45 1,947 -18.74%
NP -2,458 -117 -162 -3,583 -4,761 -1,053 -391 35.83%
-
NP to SH -2,458 -117 -162 -3,583 -4,761 -1,053 -2,657 -1.28%
-
Tax Rate - 115.25% - - - - - -
Total Cost 78,747 24,009 19,888 40,351 53,019 78,115 48,090 8.56%
-
Net Worth 19,690 21,888 22,539 22,736 9,550 6,075 7,149 18.38%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 19,690 21,888 22,539 22,736 9,550 6,075 7,149 18.38%
NOSH 50,384 51,153 50,367 50,279 23,380 19,984 19,987 16.65%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin -3.22% -0.49% -0.82% -9.74% -9.87% -1.37% -0.82% -
ROE -12.48% -0.53% -0.72% -15.76% -49.85% -17.33% -37.16% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 151.41 46.71 39.16 73.13 206.40 385.62 238.65 -7.29%
EPS -4.88 -0.23 -0.32 -7.13 -20.36 -5.27 -13.29 -15.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3908 0.4279 0.4475 0.4522 0.4085 0.304 0.3577 1.48%
Adjusted Per Share Value based on latest NOSH - 50,279
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 23.44 7.34 6.06 11.30 14.83 23.68 14.65 8.14%
EPS -0.76 -0.04 -0.05 -1.10 -1.46 -0.32 -0.82 -1.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0605 0.0672 0.0692 0.0699 0.0293 0.0187 0.022 18.35%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.50 0.39 0.19 0.40 1.17 1.10 1.62 -
P/RPS 0.33 0.84 0.49 0.55 0.57 0.29 0.68 -11.34%
P/EPS -10.25 -170.51 -59.07 -5.61 -5.75 -20.88 -12.19 -2.84%
EY -9.76 -0.59 -1.69 -17.82 -17.40 -4.79 -8.21 2.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.91 0.42 0.88 2.86 3.62 4.53 -18.98%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 25/02/08 16/02/07 27/02/06 28/02/05 27/02/04 28/02/03 28/02/02 -
Price 0.42 0.38 0.41 0.37 1.22 0.94 1.52 -
P/RPS 0.28 0.81 1.05 0.51 0.59 0.24 0.64 -12.86%
P/EPS -8.61 -166.14 -127.47 -5.19 -5.99 -17.84 -11.43 -4.61%
EY -11.62 -0.60 -0.78 -19.26 -16.69 -5.61 -8.75 4.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.89 0.92 0.82 2.99 3.09 4.25 -20.52%

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