[GCAP] YoY Annual (Unaudited) 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
YoY- 24.76%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 76,289 18,091 20,058 36,768 48,257 80,701 47,699 8.13%
PBT -3,018 1,376 -160 -3,378 -4,827 -1,072 -2,338 4.34%
Tax 560 -884 -2 -205 65 -253 2,338 -21.18%
NP -2,458 492 -162 -3,583 -4,762 -1,325 0 -
-
NP to SH -2,458 492 -162 -3,583 -4,762 -1,325 -2,657 -1.28%
-
Tax Rate - 64.24% - - - - - -
Total Cost 78,747 17,599 20,220 40,351 53,019 82,026 47,699 8.71%
-
Net Worth 19,684 21,482 22,654 21,988 9,771 6,014 7,151 18.37%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 19,684 21,482 22,654 21,988 9,771 6,014 7,151 18.37%
NOSH 50,368 50,204 50,625 48,625 23,354 19,981 19,992 16.64%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin -3.22% 2.72% -0.81% -9.74% -9.87% -1.64% 0.00% -
ROE -12.49% 2.29% -0.72% -16.29% -48.73% -22.03% -37.15% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 151.46 36.03 39.62 75.61 206.63 403.89 238.58 -7.29%
EPS -4.88 0.98 -0.32 -7.45 -20.39 -6.63 -13.29 -15.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3908 0.4279 0.4475 0.4522 0.4184 0.301 0.3577 1.48%
Adjusted Per Share Value based on latest NOSH - 50,279
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 23.27 5.52 6.12 11.21 14.72 24.61 14.55 8.13%
EPS -0.75 0.15 -0.05 -1.09 -1.45 -0.40 -0.81 -1.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.0655 0.0691 0.0671 0.0298 0.0183 0.0218 18.37%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.50 0.39 0.19 0.40 1.17 1.10 1.62 -
P/RPS 0.33 1.08 0.48 0.53 0.57 0.27 0.68 -11.34%
P/EPS -10.25 39.80 -59.38 -5.43 -5.74 -16.59 -12.19 -2.84%
EY -9.76 2.51 -1.68 -18.42 -17.43 -6.03 -8.20 2.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.91 0.42 0.88 2.80 3.65 4.53 -18.98%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 25/02/08 16/02/07 27/02/06 28/02/05 27/02/04 28/02/03 28/02/02 -
Price 0.42 0.38 0.41 0.37 1.22 0.94 1.52 -
P/RPS 0.28 1.05 1.03 0.49 0.59 0.23 0.64 -12.86%
P/EPS -8.61 38.78 -128.13 -5.02 -5.98 -14.18 -11.44 -4.62%
EY -11.62 2.58 -0.78 -19.91 -16.71 -7.05 -8.74 4.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.89 0.92 0.82 2.92 3.12 4.25 -20.52%

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