[GCAP] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 1151.85%
YoY- 181.3%
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 18,091 12,578 7,726 7,364 20,058 22,877 24,176 -17.53%
PBT 1,376 857 1,362 2,832 -160 -2,224 -2,068 -
Tax -884 -1,190 -850 -1,128 -2 0 0 -
NP 492 -333 512 1,704 -162 -2,224 -2,068 -
-
NP to SH 492 -333 512 1,704 -162 -2,224 -2,068 -
-
Tax Rate 64.24% 138.86% 62.41% 39.83% - - - -
Total Cost 17,599 12,911 7,214 5,660 20,220 25,101 26,244 -23.33%
-
Net Worth 21,482 21,394 21,980 22,101 22,654 21,492 22,183 -2.11%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 21,482 21,394 21,980 22,101 22,654 21,492 22,183 -2.11%
NOSH 50,204 49,999 50,196 50,117 50,625 50,392 50,439 -0.30%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 2.72% -2.65% 6.63% 23.14% -0.81% -9.72% -8.55% -
ROE 2.29% -1.56% 2.33% 7.71% -0.72% -10.35% -9.32% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 36.03 25.16 15.39 14.69 39.62 45.40 47.93 -17.28%
EPS 0.98 -0.67 1.02 3.40 -0.32 -4.41 -4.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4279 0.4279 0.4379 0.441 0.4475 0.4265 0.4398 -1.80%
Adjusted Per Share Value based on latest NOSH - 50,117
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 5.56 3.86 2.37 2.26 6.16 7.03 7.43 -17.53%
EPS 0.15 -0.10 0.16 0.52 -0.05 -0.68 -0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.066 0.0657 0.0675 0.0679 0.0696 0.066 0.0682 -2.15%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.39 0.25 0.28 0.30 0.19 0.23 0.25 -
P/RPS 1.08 0.99 1.82 2.04 0.48 0.51 0.52 62.56%
P/EPS 39.80 -37.50 27.45 8.82 -59.38 -5.21 -6.10 -
EY 2.51 -2.67 3.64 11.33 -1.68 -19.19 -16.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.58 0.64 0.68 0.42 0.54 0.57 36.48%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 16/02/07 10/11/06 16/08/06 30/05/06 27/02/06 30/11/05 30/08/05 -
Price 0.38 0.41 0.26 0.22 0.41 0.20 0.22 -
P/RPS 1.05 1.63 1.69 1.50 1.03 0.44 0.46 73.10%
P/EPS 38.78 -61.50 25.49 6.47 -128.13 -4.53 -5.37 -
EY 2.58 -1.63 3.92 15.45 -0.78 -22.07 -18.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.96 0.59 0.50 0.92 0.47 0.50 46.72%

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