[GCAP] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -61.32%
YoY- 65.22%
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 3,863 1,841 20,058 17,158 12,088 6,717 36,768 -77.82%
PBT 681 708 -160 -1,668 -1,034 -524 -3,378 -
Tax -425 -282 -2 0 0 0 -205 62.80%
NP 256 426 -162 -1,668 -1,034 -524 -3,583 -
-
NP to SH 256 426 -162 -1,668 -1,034 -524 -3,583 -
-
Tax Rate 62.41% 39.83% - - - - - -
Total Cost 3,607 1,415 20,220 18,826 13,122 7,241 40,351 -80.09%
-
Net Worth 21,980 22,101 22,654 21,492 22,183 22,768 21,988 -0.02%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 21,980 22,101 22,654 21,492 22,183 22,768 21,988 -0.02%
NOSH 50,196 50,117 50,625 50,392 50,439 50,384 48,625 2.14%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 6.63% 23.14% -0.81% -9.72% -8.55% -7.80% -9.74% -
ROE 1.16% 1.93% -0.72% -7.76% -4.66% -2.30% -16.29% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 7.70 3.67 39.62 34.05 23.97 13.33 75.61 -78.28%
EPS 0.51 0.85 -0.32 -3.31 -2.05 -1.04 -7.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4379 0.441 0.4475 0.4265 0.4398 0.4519 0.4522 -2.12%
Adjusted Per Share Value based on latest NOSH - 50,317
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 1.19 0.57 6.16 5.27 3.71 2.06 11.30 -77.79%
EPS 0.08 0.13 -0.05 -0.51 -0.32 -0.16 -1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0675 0.0679 0.0696 0.066 0.0682 0.07 0.0676 -0.09%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.28 0.30 0.19 0.23 0.25 0.34 0.40 -
P/RPS 3.64 8.17 0.48 0.68 1.04 2.55 0.53 262.59%
P/EPS 54.90 35.29 -59.38 -6.95 -12.20 -32.69 -5.43 -
EY 1.82 2.83 -1.68 -14.39 -8.20 -3.06 -18.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.68 0.42 0.54 0.57 0.75 0.88 -19.17%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 16/08/06 30/05/06 27/02/06 30/11/05 30/08/05 31/05/05 28/02/05 -
Price 0.26 0.22 0.41 0.20 0.22 0.23 0.37 -
P/RPS 3.38 5.99 1.03 0.59 0.92 1.73 0.49 263.64%
P/EPS 50.98 25.88 -128.13 -6.04 -10.73 -22.12 -5.02 -
EY 1.96 3.86 -0.78 -16.55 -9.32 -4.52 -19.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.50 0.92 0.47 0.50 0.51 0.82 -19.75%

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