[GCAP] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
16-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -69.95%
YoY- 124.76%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 34,538 55,840 68,866 7,726 24,176 37,038 41,916 -3.17%
PBT -70 194 -22 1,362 -2,068 -4,884 -7,052 -53.60%
Tax 0 0 -20 -850 0 0 0 -
NP -70 194 -42 512 -2,068 -4,884 -7,052 -53.60%
-
NP to SH -70 194 -42 512 -2,068 -4,884 -7,052 -53.60%
-
Tax Rate - 0.00% - 62.41% - - - -
Total Cost 34,608 55,646 68,908 7,214 26,244 41,922 48,968 -5.61%
-
Net Worth 19,649 20,048 23,058 21,980 22,183 22,776 2,310 42.82%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 19,649 20,048 23,058 21,980 22,183 22,776 2,310 42.82%
NOSH 49,999 51,052 52,500 50,196 50,439 46,961 20,000 16.48%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -0.20% 0.35% -0.06% 6.63% -8.55% -13.19% -16.82% -
ROE -0.36% 0.97% -0.18% 2.33% -9.32% -21.44% -305.28% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 69.08 109.38 131.17 15.39 47.93 78.87 209.58 -16.87%
EPS -0.14 0.38 -0.08 1.02 -4.10 -10.40 -35.26 -60.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.393 0.3927 0.4392 0.4379 0.4398 0.485 0.1155 22.61%
Adjusted Per Share Value based on latest NOSH - 50,294
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 10.53 17.03 21.00 2.36 7.37 11.30 12.78 -3.17%
EPS -0.02 0.06 -0.01 0.16 -0.63 -1.49 -2.15 -54.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0599 0.0611 0.0703 0.067 0.0677 0.0695 0.007 42.97%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.35 0.33 0.45 0.28 0.25 0.71 1.50 -
P/RPS 0.51 0.30 0.34 1.82 0.52 0.90 0.72 -5.58%
P/EPS -250.00 86.84 -562.50 27.45 -6.10 -6.83 -4.25 97.08%
EY -0.40 1.15 -0.18 3.64 -16.40 -14.65 -23.51 -49.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.84 1.02 0.64 0.57 1.46 12.99 -36.00%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 31/07/09 28/08/08 28/08/07 16/08/06 30/08/05 30/08/04 29/08/03 -
Price 0.55 0.40 0.40 0.26 0.22 0.51 1.13 -
P/RPS 0.80 0.37 0.30 1.69 0.46 0.65 0.54 6.76%
P/EPS -392.86 105.26 -500.00 25.49 -5.37 -4.90 -3.20 122.77%
EY -0.25 0.95 -0.20 3.92 -18.64 -20.39 -31.20 -55.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.02 0.91 0.59 0.50 1.05 9.78 -27.65%

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