[GCAP] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 90.29%
YoY- 95.48%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 9,434 3,863 1,841 20,058 17,158 12,088 6,717 25.38%
PBT 643 681 708 -160 -1,668 -1,034 -524 -
Tax -893 -425 -282 -2 0 0 0 -
NP -250 256 426 -162 -1,668 -1,034 -524 -38.91%
-
NP to SH -250 256 426 -162 -1,668 -1,034 -524 -38.91%
-
Tax Rate 138.88% 62.41% 39.83% - - - - -
Total Cost 9,684 3,607 1,415 20,220 18,826 13,122 7,241 21.36%
-
Net Worth 21,394 21,980 22,101 22,654 21,492 22,183 22,768 -4.06%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 21,394 21,980 22,101 22,654 21,492 22,183 22,768 -4.06%
NOSH 50,000 50,196 50,117 50,625 50,392 50,439 50,384 -0.50%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -2.65% 6.63% 23.14% -0.81% -9.72% -8.55% -7.80% -
ROE -1.17% 1.16% 1.93% -0.72% -7.76% -4.66% -2.30% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 18.87 7.70 3.67 39.62 34.05 23.97 13.33 26.04%
EPS -0.50 0.51 0.85 -0.32 -3.31 -2.05 -1.04 -38.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4279 0.4379 0.441 0.4475 0.4265 0.4398 0.4519 -3.56%
Adjusted Per Share Value based on latest NOSH - 50,367
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 2.90 1.19 0.57 6.16 5.27 3.71 2.06 25.58%
EPS -0.08 0.08 0.13 -0.05 -0.51 -0.32 -0.16 -36.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0657 0.0675 0.0679 0.0696 0.066 0.0682 0.07 -4.13%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.25 0.28 0.30 0.19 0.23 0.25 0.34 -
P/RPS 1.32 3.64 8.17 0.48 0.68 1.04 2.55 -35.50%
P/EPS -50.00 54.90 35.29 -59.38 -6.95 -12.20 -32.69 32.71%
EY -2.00 1.82 2.83 -1.68 -14.39 -8.20 -3.06 -24.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.64 0.68 0.42 0.54 0.57 0.75 -15.73%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 10/11/06 16/08/06 30/05/06 27/02/06 30/11/05 30/08/05 31/05/05 -
Price 0.41 0.26 0.22 0.41 0.20 0.22 0.23 -
P/RPS 2.17 3.38 5.99 1.03 0.59 0.92 1.73 16.29%
P/EPS -82.00 50.98 25.88 -128.13 -6.04 -10.73 -22.12 139.33%
EY -1.22 1.96 3.86 -0.78 -16.55 -9.32 -4.52 -58.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.59 0.50 0.92 0.47 0.50 0.51 52.39%

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