[GCAP] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -104.2%
YoY- -108.2%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 57,176 76,289 71,502 68,866 85,812 18,091 12,578 174.15%
PBT 244 -3,018 -3,088 -22 1,000 1,376 857 -56.68%
Tax 0 560 -14 -20 0 -884 -1,190 -
NP 244 -2,458 -3,102 -42 1,000 492 -333 -
-
NP to SH 244 -2,458 -3,102 -42 1,000 492 -333 -
-
Tax Rate 0.00% - - - 0.00% 64.24% 138.86% -
Total Cost 56,932 78,747 74,605 68,908 84,812 17,599 12,911 168.66%
-
Net Worth 19,926 19,684 19,814 23,058 22,879 21,482 21,394 -4.62%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 19,926 19,684 19,814 23,058 22,879 21,482 21,394 -4.62%
NOSH 50,833 50,368 50,367 52,500 50,000 50,204 49,999 1.10%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 0.43% -3.22% -4.34% -0.06% 1.17% 2.72% -2.65% -
ROE 1.22% -12.49% -15.66% -0.18% 4.37% 2.29% -1.56% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 112.48 151.46 141.96 131.17 171.62 36.03 25.16 171.13%
EPS 0.48 -4.88 -6.16 -0.08 2.00 0.98 -0.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.392 0.3908 0.3934 0.4392 0.4576 0.4279 0.4279 -5.66%
Adjusted Per Share Value based on latest NOSH - 50,185
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 17.44 23.27 21.81 21.00 26.17 5.52 3.84 173.99%
EPS 0.07 -0.75 -0.95 -0.01 0.30 0.15 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0608 0.06 0.0604 0.0703 0.0698 0.0655 0.0653 -4.64%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.30 0.50 0.48 0.45 0.34 0.39 0.25 -
P/RPS 0.27 0.33 0.34 0.34 0.20 1.08 0.99 -57.91%
P/EPS 62.50 -10.25 -7.79 -562.50 17.00 39.80 -37.50 -
EY 1.60 -9.76 -12.83 -0.18 5.88 2.51 -2.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.28 1.22 1.02 0.74 0.91 0.58 20.77%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 26/05/08 25/02/08 14/11/07 28/08/07 30/05/07 16/02/07 10/11/06 -
Price 0.27 0.42 0.76 0.40 0.33 0.38 0.41 -
P/RPS 0.24 0.28 0.54 0.30 0.19 1.05 1.63 -72.08%
P/EPS 56.25 -8.61 -12.34 -500.00 16.50 38.78 -61.50 -
EY 1.78 -11.62 -8.11 -0.20 6.06 2.58 -1.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.07 1.93 0.91 0.72 0.89 0.96 -19.74%

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