[GCAP] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -96.4%
YoY- -9.92%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 53,627 9,434 17,158 25,489 32,921 49,090 32,323 8.79%
PBT -2,316 643 -1,668 -4,789 -4,363 -2,356 -4,222 -9.51%
Tax -11 -893 0 -7 0 45 4,222 -
NP -2,327 -250 -1,668 -4,796 -4,363 -2,311 0 -
-
NP to SH -2,327 -250 -1,668 -4,796 -4,363 -2,311 -4,222 -9.44%
-
Tax Rate - 138.88% - - - - - -
Total Cost 55,954 9,684 18,826 30,285 37,284 51,401 32,323 9.57%
-
Net Worth 19,814 21,394 21,492 21,082 7,900 4,889 5,787 22.75%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 19,814 21,394 21,492 21,082 7,900 4,889 5,787 22.75%
NOSH 50,367 50,000 50,392 48,056 19,995 19,991 19,999 16.63%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -4.34% -2.65% -9.72% -18.82% -13.25% -4.71% 0.00% -
ROE -11.74% -1.17% -7.76% -22.75% -55.23% -47.26% -72.94% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 106.47 18.87 34.05 53.04 164.64 245.56 161.62 -6.71%
EPS -4.62 -0.50 -3.31 -9.98 -21.82 -11.56 -21.11 -22.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3934 0.4279 0.4265 0.4387 0.3951 0.2446 0.2894 5.24%
Adjusted Per Share Value based on latest NOSH - 50,406
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 16.36 2.88 5.23 7.77 10.04 14.97 9.86 8.80%
EPS -0.71 -0.08 -0.51 -1.46 -1.33 -0.70 -1.29 -9.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0604 0.0653 0.0655 0.0643 0.0241 0.0149 0.0177 22.68%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 0.48 0.25 0.23 0.47 1.50 0.95 1.31 -
P/RPS 0.45 1.32 0.68 0.89 0.91 0.39 0.81 -9.32%
P/EPS -10.39 -50.00 -6.95 -4.71 -6.87 -8.22 -6.21 8.95%
EY -9.63 -2.00 -14.39 -21.23 -14.55 -12.17 -16.11 -8.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.58 0.54 1.07 3.80 3.88 4.53 -19.63%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 14/11/07 10/11/06 30/11/05 29/11/04 21/11/03 27/11/02 29/11/01 -
Price 0.76 0.41 0.20 0.50 1.11 0.98 1.59 -
P/RPS 0.71 2.17 0.59 0.94 0.67 0.40 0.98 -5.22%
P/EPS -16.45 -82.00 -6.04 -5.01 -5.09 -8.48 -7.53 13.90%
EY -6.08 -1.22 -16.55 -19.96 -19.66 -11.80 -13.28 -12.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 0.96 0.47 1.14 2.81 4.01 5.49 -15.98%

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