[GCAP] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -12.03%
YoY- -2000.85%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 62,807 69,776 69,130 76,289 68,085 54,462 43,504 27.65%
PBT -552 -2,910 -3,207 -3,018 -2,192 75 309 -
Tax 570 570 560 560 -2 -468 -602 -
NP 18 -2,340 -2,647 -2,458 -2,194 -393 -293 -
-
NP to SH 18 -2,340 -2,647 -2,458 -2,194 -393 -293 -
-
Tax Rate - - - - - 624.00% 194.82% -
Total Cost 62,789 72,116 71,777 78,747 70,279 54,855 43,797 27.05%
-
Net Worth 20,487 20,195 19,926 19,690 19,807 22,041 22,879 -7.07%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 20,487 20,195 19,926 19,690 19,807 22,041 22,879 -7.07%
NOSH 51,999 51,428 50,833 50,384 50,349 50,185 50,000 2.64%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 0.03% -3.35% -3.83% -3.22% -3.22% -0.72% -0.67% -
ROE 0.09% -11.59% -13.28% -12.48% -11.08% -1.78% -1.28% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 120.78 135.68 135.99 151.41 135.23 108.52 87.01 24.36%
EPS 0.03 -4.55 -5.21 -4.88 -4.36 -0.78 -0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.394 0.3927 0.392 0.3908 0.3934 0.4392 0.4576 -9.47%
Adjusted Per Share Value based on latest NOSH - 50,384
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 19.16 21.28 21.08 23.27 20.76 16.61 13.27 27.66%
EPS 0.01 -0.71 -0.81 -0.75 -0.67 -0.12 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0625 0.0616 0.0608 0.0601 0.0604 0.0672 0.0698 -7.08%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.28 0.33 0.30 0.50 0.48 0.45 0.34 -
P/RPS 0.23 0.24 0.22 0.33 0.35 0.41 0.39 -29.60%
P/EPS 808.89 -7.25 -5.76 -10.25 -11.02 -57.46 -58.02 -
EY 0.12 -13.79 -17.36 -9.76 -9.08 -1.74 -1.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.84 0.77 1.28 1.22 1.02 0.74 -2.71%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 17/11/08 28/08/08 26/05/08 25/02/08 14/11/07 28/08/07 30/05/07 -
Price 0.27 0.40 0.27 0.42 0.76 0.40 0.33 -
P/RPS 0.22 0.29 0.20 0.28 0.56 0.37 0.38 -30.46%
P/EPS 780.00 -8.79 -5.19 -8.61 -17.44 -51.08 -56.31 -
EY 0.13 -11.37 -19.29 -11.62 -5.73 -1.96 -1.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.02 0.69 1.07 1.93 0.91 0.72 -2.78%

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