[GCAP] QoQ Annualized 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- -7287.3%
YoY- -830.8%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 55,840 57,176 76,289 71,502 68,866 85,812 18,091 112.13%
PBT 194 244 -3,018 -3,088 -22 1,000 1,376 -72.94%
Tax 0 0 560 -14 -20 0 -884 -
NP 194 244 -2,458 -3,102 -42 1,000 492 -46.25%
-
NP to SH 194 244 -2,458 -3,102 -42 1,000 492 -46.25%
-
Tax Rate 0.00% 0.00% - - - 0.00% 64.24% -
Total Cost 55,646 56,932 78,747 74,605 68,908 84,812 17,599 115.57%
-
Net Worth 20,048 19,926 19,684 19,814 23,058 22,879 21,482 -4.50%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 20,048 19,926 19,684 19,814 23,058 22,879 21,482 -4.50%
NOSH 51,052 50,833 50,368 50,367 52,500 50,000 50,204 1.12%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 0.35% 0.43% -3.22% -4.34% -0.06% 1.17% 2.72% -
ROE 0.97% 1.22% -12.49% -15.66% -0.18% 4.37% 2.29% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 109.38 112.48 151.46 141.96 131.17 171.62 36.03 109.80%
EPS 0.38 0.48 -4.88 -6.16 -0.08 2.00 0.98 -46.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3927 0.392 0.3908 0.3934 0.4392 0.4576 0.4279 -5.56%
Adjusted Per Share Value based on latest NOSH - 50,349
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 17.16 17.57 23.44 21.97 21.16 26.36 5.56 112.12%
EPS 0.06 0.07 -0.76 -0.95 -0.01 0.31 0.15 -45.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0616 0.0612 0.0605 0.0609 0.0708 0.0703 0.066 -4.49%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.33 0.30 0.50 0.48 0.45 0.34 0.39 -
P/RPS 0.30 0.27 0.33 0.34 0.34 0.20 1.08 -57.46%
P/EPS 86.84 62.50 -10.25 -7.79 -562.50 17.00 39.80 68.30%
EY 1.15 1.60 -9.76 -12.83 -0.18 5.88 2.51 -40.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.77 1.28 1.22 1.02 0.74 0.91 -5.20%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 26/05/08 25/02/08 14/11/07 28/08/07 30/05/07 16/02/07 -
Price 0.40 0.27 0.42 0.76 0.40 0.33 0.38 -
P/RPS 0.37 0.24 0.28 0.54 0.30 0.19 1.05 -50.14%
P/EPS 105.26 56.25 -8.61 -12.34 -500.00 16.50 38.78 94.70%
EY 0.95 1.78 -11.62 -8.11 -0.20 6.06 2.58 -48.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.69 1.07 1.93 0.91 0.72 0.89 9.52%

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