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

Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 79.08%
YoY- 91.24%
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 62,807 68,085 12,003 28,436 40,825 60,894 64,466 -0.43%
PBT -552 -2,192 2,151 -257 -5,253 -3,105 -471 2.67%
Tax 570 -2 -895 -198 58 0 -274 -
NP 18 -2,194 1,256 -455 -5,195 -3,105 -745 -
-
NP to SH 18 -2,194 1,256 -455 -5,195 -3,105 -745 -
-
Tax Rate - - 41.61% - - - - -
Total Cost 62,789 70,279 10,747 28,891 46,020 63,999 65,211 -0.62%
-
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 0.03% -3.22% 10.46% -1.60% -12.73% -5.10% -1.16% -
ROE 0.09% -11.08% 5.81% -2.12% -23.49% -39.29% -15.24% -
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 120.78 135.23 23.77 56.51 80.99 304.47 322.57 -15.08%
EPS 0.03 -4.36 2.49 -0.90 -10.31 -15.53 -3.73 -
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 19.30 20.92 3.69 8.74 12.54 18.71 19.81 -0.43%
EPS 0.01 -0.67 0.39 -0.14 -1.60 -0.95 -0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0629 0.0609 0.0664 0.0659 0.0679 0.0243 0.015 26.95%
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 0.23 0.35 1.05 0.41 0.58 0.49 0.29 -3.78%
P/EPS 808.89 -11.02 10.05 -25.44 -4.56 -9.66 -25.48 -
EY 0.12 -9.08 9.95 -3.93 -21.93 -10.35 -3.92 -
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 0.22 0.56 1.72 0.35 0.62 0.36 0.30 -5.03%
P/EPS 780.00 -17.44 16.48 -22.12 -4.85 -7.15 -26.29 -
EY 0.13 -5.73 6.07 -4.52 -20.61 -13.99 -3.80 -
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