[GCAP] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 33.21%
YoY- 30.74%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 68,866 7,726 24,176 37,038 41,916 67,928 43,172 8.08%
PBT -22 1,362 -2,068 -4,884 -7,052 -2,012 -4,292 -58.45%
Tax -20 -850 0 0 0 2,012 4,292 -
NP -42 512 -2,068 -4,884 -7,052 0 0 -
-
NP to SH -42 512 -2,068 -4,884 -7,052 -1,922 -4,532 -54.15%
-
Tax Rate - 62.41% - - - - - -
Total Cost 68,908 7,214 26,244 41,922 48,968 67,928 43,172 8.10%
-
Net Worth 23,058 21,980 22,183 22,776 2,310 6,129 7,590 20.33%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 23,058 21,980 22,183 22,776 2,310 6,129 7,590 20.33%
NOSH 52,500 50,196 50,439 46,961 20,000 19,979 20,000 17.44%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -0.06% 6.63% -8.55% -13.19% -16.82% 0.00% 0.00% -
ROE -0.18% 2.33% -9.32% -21.44% -305.28% -31.36% -59.71% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 131.17 15.39 47.93 78.87 209.58 339.99 215.86 -7.96%
EPS -0.08 1.02 -4.10 -10.40 -35.26 -9.62 -22.66 -60.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4392 0.4379 0.4398 0.485 0.1155 0.3068 0.3795 2.46%
Adjusted Per Share Value based on latest NOSH - 50,327
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 21.00 2.36 7.37 11.30 12.78 20.72 13.17 8.08%
EPS -0.01 0.16 -0.63 -1.49 -2.15 -0.59 -1.38 -55.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0703 0.067 0.0677 0.0695 0.007 0.0187 0.0231 20.37%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.45 0.28 0.25 0.71 1.50 1.24 1.16 -
P/RPS 0.34 1.82 0.52 0.90 0.72 0.36 0.54 -7.41%
P/EPS -562.50 27.45 -6.10 -6.83 -4.25 -12.89 -5.12 118.76%
EY -0.18 3.64 -16.40 -14.65 -23.51 -7.76 -19.53 -54.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.64 0.57 1.46 12.99 4.04 3.06 -16.72%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 16/08/06 30/08/05 30/08/04 29/08/03 27/08/02 29/08/01 -
Price 0.40 0.26 0.22 0.51 1.13 1.25 1.70 -
P/RPS 0.30 1.69 0.46 0.65 0.54 0.37 0.79 -14.89%
P/EPS -500.00 25.49 -5.37 -4.90 -3.20 -12.99 -7.50 101.30%
EY -0.20 3.92 -18.64 -20.39 -31.20 -7.70 -13.33 -50.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.59 0.50 1.05 9.78 4.07 4.48 -23.32%

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