[GCAP] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -49.19%
YoY- -41.31%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 76,289 53,627 34,433 21,453 18,091 9,434 3,863 626.66%
PBT -3,018 -2,316 -11 250 1,376 643 681 -
Tax 560 -11 -10 0 -884 -893 -425 -
NP -2,458 -2,327 -21 250 492 -250 256 -
-
NP to SH -2,458 -2,327 -21 250 492 -250 256 -
-
Tax Rate - - - 0.00% 64.24% 138.88% 62.41% -
Total Cost 78,747 55,954 34,454 21,203 17,599 9,684 3,607 676.75%
-
Net Worth 19,684 19,814 23,058 22,879 21,482 21,394 21,980 -7.07%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 19,684 19,814 23,058 22,879 21,482 21,394 21,980 -7.07%
NOSH 50,368 50,367 52,500 50,000 50,204 50,000 50,196 0.22%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -3.22% -4.34% -0.06% 1.17% 2.72% -2.65% 6.63% -
ROE -12.49% -11.74% -0.09% 1.09% 2.29% -1.17% 1.16% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 151.46 106.47 65.59 42.91 36.03 18.87 7.70 624.73%
EPS -4.88 -4.62 -0.04 0.50 0.98 -0.50 0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3908 0.3934 0.4392 0.4576 0.4279 0.4279 0.4379 -7.28%
Adjusted Per Share Value based on latest NOSH - 50,000
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 23.27 16.36 10.50 6.54 5.52 2.88 1.18 625.96%
EPS -0.75 -0.71 -0.01 0.08 0.15 -0.08 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.0604 0.0703 0.0698 0.0655 0.0653 0.067 -7.07%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.50 0.48 0.45 0.34 0.39 0.25 0.28 -
P/RPS 0.33 0.45 0.69 0.79 1.08 1.32 3.64 -79.73%
P/EPS -10.25 -10.39 -1,125.00 68.00 39.80 -50.00 54.90 -
EY -9.76 -9.63 -0.09 1.47 2.51 -2.00 1.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.22 1.02 0.74 0.91 0.58 0.64 58.53%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 14/11/07 28/08/07 30/05/07 16/02/07 10/11/06 16/08/06 -
Price 0.42 0.76 0.40 0.33 0.38 0.41 0.26 -
P/RPS 0.28 0.71 0.61 0.77 1.05 2.17 3.38 -80.91%
P/EPS -8.61 -16.45 -1,000.00 66.00 38.78 -82.00 50.98 -
EY -11.62 -6.08 -0.10 1.52 2.58 -1.22 1.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.93 0.91 0.72 0.89 0.96 0.59 48.55%

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