[GCAP] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 25.29%
YoY- 24.76%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 17,158 12,088 6,717 36,768 25,489 18,519 8,411 60.77%
PBT -1,668 -1,034 -524 -3,378 -4,789 -2,442 -1,828 -5.91%
Tax 0 0 0 -205 -7 0 0 -
NP -1,668 -1,034 -524 -3,583 -4,796 -2,442 -1,828 -5.91%
-
NP to SH -1,668 -1,034 -524 -3,583 -4,796 -2,442 -1,828 -5.91%
-
Tax Rate - - - - - - - -
Total Cost 18,826 13,122 7,241 40,351 30,285 20,961 10,239 50.02%
-
Net Worth 21,492 22,183 22,768 21,988 21,082 22,776 21,735 -0.74%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 21,492 22,183 22,768 21,988 21,082 22,776 21,735 -0.74%
NOSH 50,392 50,439 50,384 48,625 48,056 46,961 43,523 10.25%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -9.72% -8.55% -7.80% -9.74% -18.82% -13.19% -21.73% -
ROE -7.76% -4.66% -2.30% -16.29% -22.75% -10.72% -8.41% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 34.05 23.97 13.33 75.61 53.04 39.43 19.33 45.80%
EPS -3.31 -2.05 -1.04 -7.45 -9.98 -5.20 -4.20 -14.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4265 0.4398 0.4519 0.4522 0.4387 0.485 0.4994 -9.97%
Adjusted Per Share Value based on latest NOSH - 50,279
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 5.23 3.69 2.05 11.21 7.77 5.65 2.57 60.51%
EPS -0.51 -0.32 -0.16 -1.09 -1.46 -0.74 -0.56 -6.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0655 0.0677 0.0694 0.0671 0.0643 0.0695 0.0663 -0.80%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.23 0.25 0.34 0.40 0.47 0.71 0.88 -
P/RPS 0.68 1.04 2.55 0.53 0.89 1.80 4.55 -71.80%
P/EPS -6.95 -12.20 -32.69 -5.43 -4.71 -13.65 -20.95 -52.04%
EY -14.39 -8.20 -3.06 -18.42 -21.23 -7.32 -4.77 108.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.57 0.75 0.88 1.07 1.46 1.76 -54.47%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 30/08/05 31/05/05 28/02/05 29/11/04 30/08/04 28/05/04 -
Price 0.20 0.22 0.23 0.37 0.50 0.51 0.97 -
P/RPS 0.59 0.92 1.73 0.49 0.94 1.29 5.02 -75.97%
P/EPS -6.04 -10.73 -22.12 -5.02 -5.01 -9.81 -23.10 -59.07%
EY -16.55 -9.32 -4.52 -19.91 -19.96 -10.20 -4.33 144.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.50 0.51 0.82 1.14 1.05 1.94 -61.10%

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