[GCAP] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 109.93%
YoY- -75.6%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 49,867 53,526 55,840 57,176 76,289 71,502 68,866 -19.28%
PBT 149 200 194 244 -3,018 -3,088 -22 -
Tax -2 -1 0 0 560 -14 -20 -78.30%
NP 147 198 194 244 -2,458 -3,102 -42 -
-
NP to SH 147 198 194 244 -2,458 -3,102 -42 -
-
Tax Rate 1.34% 0.50% 0.00% 0.00% - - - -
Total Cost 49,720 53,328 55,646 56,932 78,747 74,605 68,908 -19.47%
-
Net Worth 19,827 19,568 20,048 19,926 19,684 19,814 23,058 -9.53%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 19,827 19,568 20,048 19,926 19,684 19,814 23,058 -9.53%
NOSH 50,322 49,666 51,052 50,833 50,368 50,367 52,500 -2.77%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 0.29% 0.37% 0.35% 0.43% -3.22% -4.34% -0.06% -
ROE 0.74% 1.02% 0.97% 1.22% -12.49% -15.66% -0.18% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 99.09 107.77 109.38 112.48 151.46 141.96 131.17 -16.98%
EPS 0.29 0.40 0.38 0.48 -4.88 -6.16 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.394 0.394 0.3927 0.392 0.3908 0.3934 0.4392 -6.95%
Adjusted Per Share Value based on latest NOSH - 50,833
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 15.21 16.32 17.03 17.44 23.27 21.81 21.00 -19.27%
EPS 0.04 0.06 0.06 0.07 -0.75 -0.95 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0605 0.0597 0.0611 0.0608 0.06 0.0604 0.0703 -9.48%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.26 0.28 0.33 0.30 0.50 0.48 0.45 -
P/RPS 0.26 0.26 0.30 0.27 0.33 0.34 0.34 -16.30%
P/EPS 89.01 70.00 86.84 62.50 -10.25 -7.79 -562.50 -
EY 1.12 1.43 1.15 1.60 -9.76 -12.83 -0.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.71 0.84 0.77 1.28 1.22 1.02 -25.09%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 16/02/09 17/11/08 28/08/08 26/05/08 25/02/08 14/11/07 28/08/07 -
Price 0.22 0.27 0.40 0.27 0.42 0.76 0.40 -
P/RPS 0.22 0.25 0.37 0.24 0.28 0.54 0.30 -18.60%
P/EPS 75.31 67.50 105.26 56.25 -8.61 -12.34 -500.00 -
EY 1.33 1.48 0.95 1.78 -11.62 -8.11 -0.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.69 1.02 0.69 1.07 1.93 0.91 -27.54%

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