[GCAP] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Announcement Date
10-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -197.66%
YoY- 85.01%
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 26,359 40,145 53,627 9,434 17,158 25,489 32,921 -3.63%
PBT -97 150 -2,316 643 -1,668 -4,789 -4,363 -46.94%
Tax 0 -1 -11 -893 0 -7 0 -
NP -97 149 -2,327 -250 -1,668 -4,796 -4,363 -46.94%
-
NP to SH -97 149 -2,327 -250 -1,668 -4,796 -4,363 -46.94%
-
Tax Rate - 0.67% - 138.88% - - - -
Total Cost 26,456 39,996 55,954 9,684 18,826 30,285 37,284 -5.55%
-
Net Worth 20,012 19,568 19,814 21,394 21,492 21,082 7,900 16.73%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 20,012 19,568 19,814 21,394 21,492 21,082 7,900 16.73%
NOSH 51,052 49,666 50,367 50,000 50,392 48,056 19,995 16.89%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -0.37% 0.37% -4.34% -2.65% -9.72% -18.82% -13.25% -
ROE -0.48% 0.76% -11.74% -1.17% -7.76% -22.75% -55.23% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 51.63 80.83 106.47 18.87 34.05 53.04 164.64 -17.56%
EPS -0.19 0.30 -4.62 -0.50 -3.31 -9.98 -21.82 -54.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.392 0.394 0.3934 0.4279 0.4265 0.4387 0.3951 -0.13%
Adjusted Per Share Value based on latest NOSH - 50,500
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 8.10 12.33 16.48 2.90 5.27 7.83 10.11 -3.62%
EPS -0.03 0.05 -0.71 -0.08 -0.51 -1.47 -1.34 -46.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0615 0.0601 0.0609 0.0657 0.066 0.0648 0.0243 16.72%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.49 0.28 0.48 0.25 0.23 0.47 1.50 -
P/RPS 0.95 0.35 0.45 1.32 0.68 0.89 0.91 0.71%
P/EPS -257.89 93.33 -10.39 -50.00 -6.95 -4.71 -6.87 82.88%
EY -0.39 1.07 -9.63 -2.00 -14.39 -21.23 -14.55 -45.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.71 1.22 0.58 0.54 1.07 3.80 -16.90%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 02/11/09 17/11/08 14/11/07 10/11/06 30/11/05 29/11/04 21/11/03 -
Price 0.48 0.27 0.76 0.41 0.20 0.50 1.11 -
P/RPS 0.93 0.33 0.71 2.17 0.59 0.94 0.67 5.61%
P/EPS -252.63 90.00 -16.45 -82.00 -6.04 -5.01 -5.09 91.58%
EY -0.40 1.11 -6.08 -1.22 -16.55 -19.96 -19.66 -47.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.69 1.93 0.96 0.47 1.14 2.81 -12.97%

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