[GCAP] QoQ TTM 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- 31.03%
YoY- 24.74%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 28,436 30,337 35,074 36,768 40,825 45,819 43,148 -24.25%
PBT -257 -1,970 -2,074 -3,378 -5,253 -3,742 -4,146 -84.31%
Tax -198 -205 -205 -205 58 65 65 -
NP -455 -2,175 -2,279 -3,583 -5,195 -3,677 -4,081 -76.80%
-
NP to SH -455 -2,175 -2,279 -3,583 -5,195 -3,677 -4,081 -76.80%
-
Tax Rate - - - - - - - -
Total Cost 28,891 32,512 37,353 40,351 46,020 49,496 47,229 -27.91%
-
Net Worth 21,460 22,207 22,768 22,736 22,113 24,409 21,735 -0.84%
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 21,460 22,207 22,768 22,736 22,113 24,409 21,735 -0.84%
NOSH 50,317 50,495 50,384 50,279 50,406 50,327 43,523 10.14%
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 -1.60% -7.17% -6.50% -9.74% -12.73% -8.03% -9.46% -
ROE -2.12% -9.79% -10.01% -15.76% -23.49% -15.06% -18.78% -
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 56.51 60.08 69.61 73.13 80.99 91.04 99.14 -31.22%
EPS -0.90 -4.31 -4.52 -7.13 -10.31 -7.31 -9.38 -79.01%
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 8.67 9.25 10.70 11.21 12.45 13.97 13.16 -24.26%
EPS -0.14 -0.66 -0.70 -1.09 -1.58 -1.12 -1.24 -76.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0655 0.0677 0.0694 0.0693 0.0674 0.0744 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 0.41 0.42 0.49 0.55 0.58 0.78 0.89 -40.32%
P/EPS -25.44 -5.80 -7.52 -5.61 -4.56 -9.72 -9.39 94.22%
EY -3.93 -17.23 -13.30 -17.82 -21.93 -10.29 -10.66 -48.55%
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 0.35 0.37 0.33 0.51 0.62 0.56 0.98 -49.63%
P/EPS -22.12 -5.11 -5.08 -5.19 -4.85 -6.98 -10.35 65.84%
EY -4.52 -19.58 -19.67 -19.26 -20.61 -14.33 -9.67 -39.74%
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