[GCAP] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
16-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -39.91%
YoY- 124.76%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 21,453 18,091 9,434 3,863 1,841 20,058 17,158 16.07%
PBT 250 1,376 643 681 708 -160 -1,668 -
Tax 0 -884 -893 -425 -282 -2 0 -
NP 250 492 -250 256 426 -162 -1,668 -
-
NP to SH 250 492 -250 256 426 -162 -1,668 -
-
Tax Rate 0.00% 64.24% 138.88% 62.41% 39.83% - - -
Total Cost 21,203 17,599 9,684 3,607 1,415 20,220 18,826 8.25%
-
Net Worth 22,879 21,482 21,394 21,980 22,101 22,654 21,492 4.26%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 22,879 21,482 21,394 21,980 22,101 22,654 21,492 4.26%
NOSH 50,000 50,204 50,000 50,196 50,117 50,625 50,392 -0.51%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 1.17% 2.72% -2.65% 6.63% 23.14% -0.81% -9.72% -
ROE 1.09% 2.29% -1.17% 1.16% 1.93% -0.72% -7.76% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 42.91 36.03 18.87 7.70 3.67 39.62 34.05 16.68%
EPS 0.50 0.98 -0.50 0.51 0.85 -0.32 -3.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4576 0.4279 0.4279 0.4379 0.441 0.4475 0.4265 4.80%
Adjusted Per Share Value based on latest NOSH - 50,294
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 6.59 5.56 2.90 1.19 0.57 6.16 5.27 16.08%
EPS 0.08 0.15 -0.08 0.08 0.13 -0.05 -0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0703 0.066 0.0657 0.0675 0.0679 0.0696 0.066 4.30%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.34 0.39 0.25 0.28 0.30 0.19 0.23 -
P/RPS 0.79 1.08 1.32 3.64 8.17 0.48 0.68 10.52%
P/EPS 68.00 39.80 -50.00 54.90 35.29 -59.38 -6.95 -
EY 1.47 2.51 -2.00 1.82 2.83 -1.68 -14.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.91 0.58 0.64 0.68 0.42 0.54 23.39%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 16/02/07 10/11/06 16/08/06 30/05/06 27/02/06 30/11/05 -
Price 0.33 0.38 0.41 0.26 0.22 0.41 0.20 -
P/RPS 0.77 1.05 2.17 3.38 5.99 1.03 0.59 19.44%
P/EPS 66.00 38.78 -82.00 50.98 25.88 -128.13 -6.04 -
EY 1.52 2.58 -1.22 1.96 3.86 -0.78 -16.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.89 0.96 0.59 0.50 0.92 0.47 32.92%

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