[GCAP] QoQ TTM Result on 30-Sep-2006 [#3]

Announcement Date
10-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 11.45%
YoY- 376.04%
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 54,462 43,504 23,892 12,003 11,501 14,850 19,726 97.17%
PBT 75 309 767 2,151 1,555 1,072 -160 -
Tax -468 -602 -884 -895 -428 -284 -2 3735.45%
NP -393 -293 -117 1,256 1,127 788 -162 80.83%
-
NP to SH -393 -293 -117 1,256 1,127 788 -162 80.83%
-
Tax Rate 624.00% 194.82% 115.25% 41.61% 27.52% 26.49% - -
Total Cost 54,855 43,797 24,009 10,747 10,374 14,062 19,888 97.04%
-
Net Worth 22,041 22,879 21,888 21,608 22,023 22,101 22,539 -1.48%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 22,041 22,879 21,888 21,608 22,023 22,101 22,539 -1.48%
NOSH 50,185 50,000 51,153 50,500 50,294 50,117 50,367 -0.24%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -0.72% -0.67% -0.49% 10.46% 9.80% 5.31% -0.82% -
ROE -1.78% -1.28% -0.53% 5.81% 5.12% 3.57% -0.72% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 108.52 87.01 46.71 23.77 22.87 29.63 39.16 97.66%
EPS -0.78 -0.59 -0.23 2.49 2.24 1.57 -0.32 81.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4392 0.4576 0.4279 0.4279 0.4379 0.441 0.4475 -1.24%
Adjusted Per Share Value based on latest NOSH - 50,500
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 16.73 13.37 7.34 3.69 3.53 4.56 6.06 97.16%
EPS -0.12 -0.09 -0.04 0.39 0.35 0.24 -0.05 79.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0677 0.0703 0.0672 0.0664 0.0677 0.0679 0.0692 -1.45%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.45 0.34 0.39 0.25 0.28 0.30 0.19 -
P/RPS 0.41 0.39 0.84 1.05 1.22 1.01 0.49 -11.23%
P/EPS -57.46 -58.02 -170.51 10.05 12.50 19.08 -59.07 -1.83%
EY -1.74 -1.72 -0.59 9.95 8.00 5.24 -1.69 1.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.74 0.91 0.58 0.64 0.68 0.42 80.96%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 30/05/07 16/02/07 10/11/06 16/08/06 30/05/06 27/02/06 -
Price 0.40 0.33 0.38 0.41 0.26 0.22 0.41 -
P/RPS 0.37 0.38 0.81 1.72 1.14 0.74 1.05 -50.20%
P/EPS -51.08 -56.31 -166.14 16.48 11.60 13.99 -127.47 -45.73%
EY -1.96 -1.78 -0.60 6.07 8.62 7.15 -0.78 85.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.72 0.89 0.96 0.59 0.50 0.92 -0.72%

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