[GCAP] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -7.54%
YoY- 65.22%
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 53,526 71,502 12,578 22,877 33,985 43,894 65,453 -3.29%
PBT 200 -3,088 857 -2,224 -6,385 -5,817 -3,141 -
Tax -1 -14 -1,190 0 -9 0 60 -
NP 198 -3,102 -333 -2,224 -6,394 -5,817 -3,081 -
-
NP to SH 198 -3,102 -333 -2,224 -6,394 -5,817 -3,081 -
-
Tax Rate 0.50% - 138.86% - - - - -
Total Cost 53,328 74,605 12,911 25,101 40,379 49,711 68,534 -4.09%
-
Net Worth 19,568 19,814 21,394 21,492 21,082 7,900 4,889 25.97%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 19,568 19,814 21,394 21,492 21,082 7,900 4,889 25.97%
NOSH 49,666 50,367 49,999 50,392 48,056 19,995 19,991 16.36%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 0.37% -4.34% -2.65% -9.72% -18.82% -13.25% -4.71% -
ROE 1.02% -15.66% -1.56% -10.35% -30.33% -73.64% -63.01% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 107.77 141.96 25.16 45.40 70.72 219.52 327.41 -16.89%
EPS 0.40 -6.16 -0.67 -4.41 -13.31 -29.09 -15.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.394 0.3934 0.4279 0.4265 0.4387 0.3951 0.2446 8.26%
Adjusted Per Share Value based on latest NOSH - 50,317
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 16.45 21.97 3.86 7.03 10.44 13.49 20.11 -3.28%
EPS 0.06 -0.95 -0.10 -0.68 -1.96 -1.79 -0.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0601 0.0609 0.0657 0.066 0.0648 0.0243 0.015 26.00%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.28 0.48 0.25 0.23 0.47 1.50 0.95 -
P/RPS 0.26 0.34 0.99 0.51 0.66 0.68 0.29 -1.80%
P/EPS 70.00 -7.79 -37.50 -5.21 -3.53 -5.16 -6.16 -
EY 1.43 -12.83 -2.67 -19.19 -28.31 -19.40 -16.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.22 0.58 0.54 1.07 3.80 3.88 -24.63%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 17/11/08 14/11/07 10/11/06 30/11/05 29/11/04 21/11/03 27/11/02 -
Price 0.27 0.76 0.41 0.20 0.50 1.11 0.98 -
P/RPS 0.25 0.54 1.63 0.44 0.71 0.51 0.30 -2.99%
P/EPS 67.50 -12.34 -61.50 -4.53 -3.76 -3.82 -6.36 -
EY 1.48 -8.11 -1.63 -22.07 -26.61 -26.21 -15.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.93 0.96 0.47 1.14 2.81 4.01 -25.40%

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