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

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -24.31%
YoY- 73.07%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
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 12,225 19,194 5,571 5,069 6,970 11,964 15,125 -3.48%
PBT 53 -2,305 -38 -634 -2,347 -836 -1,349 -
Tax -1 -1 -467 0 -7 0 0 -
NP 52 -2,306 -505 -634 -2,354 -836 -1,349 -
-
NP to SH 52 -2,306 -505 -634 -2,354 -836 -1,349 -
-
Tax Rate 1.89% - - - - - - -
Total Cost 12,173 21,500 6,076 5,703 9,324 12,800 16,474 -4.91%
-
Net Worth 20,487 19,807 21,608 21,460 22,113 7,901 4,888 26.94%
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 20,487 19,807 21,608 21,460 22,113 7,901 4,888 26.94%
NOSH 51,999 50,349 50,500 50,317 50,406 20,000 19,985 17.26%
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 0.43% -12.01% -9.06% -12.51% -33.77% -6.99% -8.92% -
ROE 0.25% -11.64% -2.34% -2.95% -10.65% -10.58% -27.60% -
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 23.51 38.12 11.03 10.07 13.83 59.82 75.68 -17.68%
EPS 0.10 -4.58 -1.00 -1.26 -4.67 -4.18 -6.75 -
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 3.73 5.85 1.70 1.55 2.13 3.65 4.61 -3.46%
EPS 0.02 -0.70 -0.15 -0.19 -0.72 -0.25 -0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0625 0.0604 0.0659 0.0655 0.0674 0.0241 0.0149 26.96%
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 1.19 1.26 2.27 2.28 3.40 2.51 1.26 -0.94%
P/EPS 280.00 -10.48 -25.00 -18.25 -10.06 -35.89 -14.07 -
EY 0.36 -9.54 -4.00 -5.48 -9.94 -2.79 -7.11 -
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 1.15 1.99 3.72 1.99 3.62 1.86 1.29 -1.89%
P/EPS 270.00 -16.59 -41.00 -15.87 -10.71 -26.56 -14.52 -
EY 0.37 -6.03 -2.44 -6.30 -9.34 -3.77 -6.89 -
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