[GCAP] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
16-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 247.6%
YoY- 403.7%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 37,239 49,867 76,289 18,091 20,058 36,768 48,257 -4.22%
PBT -67 149 -3,018 1,376 -160 -3,378 -4,827 -50.94%
Tax 0 -2 560 -884 -2 -205 65 -
NP -67 147 -2,458 492 -162 -3,583 -4,762 -50.83%
-
NP to SH -67 147 -2,458 492 -162 -3,583 -4,762 -50.83%
-
Tax Rate - 1.34% - 64.24% - - - -
Total Cost 37,306 49,720 78,747 17,599 20,220 40,351 53,019 -5.68%
-
Net Worth 20,203 19,827 19,684 21,482 22,654 21,988 9,771 12.85%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 20,203 19,827 19,684 21,482 22,654 21,988 9,771 12.85%
NOSH 51,538 50,322 50,368 50,204 50,625 48,625 23,354 14.08%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -0.18% 0.29% -3.22% 2.72% -0.81% -9.74% -9.87% -
ROE -0.33% 0.74% -12.49% 2.29% -0.72% -16.29% -48.73% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 72.25 99.09 151.46 36.03 39.62 75.61 206.63 -16.05%
EPS -0.13 0.29 -4.88 0.98 -0.32 -7.45 -20.39 -56.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.392 0.394 0.3908 0.4279 0.4475 0.4522 0.4184 -1.07%
Adjusted Per Share Value based on latest NOSH - 51,153
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 11.36 15.21 23.27 5.52 6.12 11.21 14.72 -4.22%
EPS -0.02 0.04 -0.75 0.15 -0.05 -1.09 -1.45 -50.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0616 0.0605 0.06 0.0655 0.0691 0.0671 0.0298 12.85%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.55 0.26 0.50 0.39 0.19 0.40 1.17 -
P/RPS 0.76 0.26 0.33 1.08 0.48 0.53 0.57 4.90%
P/EPS -423.08 89.01 -10.25 39.80 -59.38 -5.43 -5.74 104.62%
EY -0.24 1.12 -9.76 2.51 -1.68 -18.42 -17.43 -51.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 0.66 1.28 0.91 0.42 0.88 2.80 -10.90%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 05/02/10 16/02/09 25/02/08 16/02/07 27/02/06 28/02/05 27/02/04 -
Price 0.60 0.22 0.42 0.38 0.41 0.37 1.22 -
P/RPS 0.83 0.22 0.28 1.05 1.03 0.49 0.59 5.84%
P/EPS -461.54 75.31 -8.61 38.78 -128.13 -5.02 -5.98 106.20%
EY -0.22 1.33 -11.62 2.58 -0.78 -19.91 -16.71 -51.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 0.56 1.07 0.89 0.92 0.82 2.92 -10.20%

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