[GCAP] YoY TTM 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- -12.03%
YoY- -2000.85%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 55,702 37,239 49,867 76,289 23,892 19,726 36,768 7.16%
PBT 5,843 -66 149 -3,018 767 -160 -3,378 -
Tax -1,160 0 -4 560 -884 -2 -205 33.47%
NP 4,683 -66 145 -2,458 -117 -162 -3,583 -
-
NP to SH 2,220 -66 145 -2,458 -117 -162 -3,583 -
-
Tax Rate 19.85% - 2.68% - 115.25% - - -
Total Cost 51,019 37,305 49,722 78,747 24,009 19,888 40,351 3.98%
-
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 8.41% -0.18% 0.29% -3.22% -0.49% -0.82% -9.74% -
ROE 5.44% -0.33% 0.53% -12.48% -0.53% -0.72% -15.76% -
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 58.43 72.08 71.24 151.41 46.71 39.16 73.13 -3.66%
EPS 2.33 -0.13 0.21 -4.88 -0.23 -0.32 -7.13 -
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 16.99 11.36 15.21 23.27 7.29 6.02 11.21 7.17%
EPS 0.68 -0.02 0.04 -0.75 -0.04 -0.05 -1.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1244 0.0618 0.0841 0.0601 0.0668 0.0687 0.0693 10.23%
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 1.39 0.76 0.36 0.33 0.84 0.49 0.55 16.70%
P/EPS 34.78 -430.56 125.52 -10.25 -170.51 -59.07 -5.61 -
EY 2.87 -0.23 0.80 -9.76 -0.59 -1.69 -17.82 -
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 1.37 0.83 0.31 0.28 0.81 1.05 0.51 17.89%
P/EPS 34.35 -469.70 106.21 -8.61 -166.14 -127.47 -5.19 -
EY 2.91 -0.21 0.94 -11.62 -0.60 -0.78 -19.26 -
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