[GCAP] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 41.5%
YoY- 71.33%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 57,176 85,812 7,364 26,868 33,644 54,084 56,524 0.19%
PBT 244 1,000 2,832 -2,096 -7,312 -10,032 -6,036 -
Tax 0 0 -1,128 0 0 0 6,036 -
NP 244 1,000 1,704 -2,096 -7,312 -10,032 0 -
-
NP to SH 244 1,000 1,704 -2,096 -7,312 -10,032 -6,036 -
-
Tax Rate 0.00% 0.00% 39.83% - - - - -
Total Cost 56,932 84,812 5,660 28,964 40,956 64,116 56,524 0.11%
-
Net Worth 19,926 22,879 22,101 22,768 21,735 3,670 5,520 23.83%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 19,926 22,879 22,101 22,768 21,735 3,670 5,520 23.83%
NOSH 50,833 50,000 50,117 50,384 43,523 20,000 19,986 16.81%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 0.43% 1.17% 23.14% -7.80% -21.73% -18.55% 0.00% -
ROE 1.22% 4.37% 7.71% -9.21% -33.64% -273.35% -109.34% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 112.48 171.62 14.69 53.33 77.30 270.42 282.81 -14.23%
EPS 0.48 2.00 3.40 -4.16 -16.80 -50.16 -30.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.392 0.4576 0.441 0.4519 0.4994 0.1835 0.2762 6.00%
Adjusted Per Share Value based on latest NOSH - 50,384
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 17.44 26.17 2.25 8.19 10.26 16.49 17.24 0.19%
EPS 0.07 0.30 0.52 -0.64 -2.23 -3.06 -1.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0608 0.0698 0.0674 0.0694 0.0663 0.0112 0.0168 23.88%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.30 0.34 0.30 0.34 0.88 0.88 1.48 -
P/RPS 0.27 0.20 2.04 0.64 1.14 0.33 0.52 -10.33%
P/EPS 62.50 17.00 8.82 -8.17 -5.24 -1.75 -4.90 -
EY 1.60 5.88 11.33 -12.24 -19.09 -57.00 -20.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.74 0.68 0.75 1.76 4.80 5.36 -27.60%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 26/05/08 30/05/07 30/05/06 31/05/05 28/05/04 30/05/03 30/05/02 -
Price 0.27 0.33 0.22 0.23 0.97 1.66 1.49 -
P/RPS 0.24 0.19 1.50 0.43 1.25 0.61 0.53 -12.35%
P/EPS 56.25 16.50 6.47 -5.53 -5.77 -3.31 -4.93 -
EY 1.78 6.06 15.45 -18.09 -17.32 -30.22 -20.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.72 0.50 0.51 1.94 9.05 5.39 -28.98%

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