[GCAP] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
28-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -53.33%
YoY- -352.14%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 23,892 19,726 36,768 48,258 77,062 47,699 41,686 -8.85%
PBT 767 -160 -3,378 -4,826 -1,098 -2,338 -659 -
Tax -884 -2 -205 65 45 1,947 1,039 -
NP -117 -162 -3,583 -4,761 -1,053 -391 380 -
-
NP to SH -117 -162 -3,583 -4,761 -1,053 -2,657 -1,679 -35.83%
-
Tax Rate 115.25% - - - - - - -
Total Cost 24,009 19,888 40,351 53,019 78,115 48,090 41,306 -8.64%
-
Net Worth 21,888 22,539 22,736 9,550 6,075 7,149 4,146 31.93%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 21,888 22,539 22,736 9,550 6,075 7,149 4,146 31.93%
NOSH 51,153 50,367 50,279 23,380 19,984 19,987 8,463 34.94%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -0.49% -0.82% -9.74% -9.87% -1.37% -0.82% 0.91% -
ROE -0.53% -0.72% -15.76% -49.85% -17.33% -37.16% -40.49% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 46.71 39.16 73.13 206.40 385.62 238.65 492.55 -32.45%
EPS -0.23 -0.32 -7.13 -20.36 -5.27 -13.29 -19.84 -52.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4279 0.4475 0.4522 0.4085 0.304 0.3577 0.49 -2.23%
Adjusted Per Share Value based on latest NOSH - 23,380
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 7.29 6.02 11.21 14.72 23.50 14.55 12.71 -8.84%
EPS -0.04 -0.05 -1.09 -1.45 -0.32 -0.81 -0.51 -34.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0668 0.0687 0.0693 0.0291 0.0185 0.0218 0.0126 32.03%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.39 0.19 0.40 1.17 1.10 1.62 1.68 -
P/RPS 0.84 0.49 0.55 0.57 0.29 0.68 0.34 16.26%
P/EPS -170.51 -59.07 -5.61 -5.75 -20.88 -12.19 -8.47 64.89%
EY -0.59 -1.69 -17.82 -17.40 -4.79 -8.21 -11.81 -39.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.42 0.88 2.86 3.62 4.53 3.43 -19.83%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 16/02/07 27/02/06 28/02/05 27/02/04 28/02/03 28/02/02 30/03/01 -
Price 0.38 0.41 0.37 1.22 0.94 1.52 1.30 -
P/RPS 0.81 1.05 0.51 0.59 0.24 0.64 0.26 20.84%
P/EPS -166.14 -127.47 -5.19 -5.99 -17.84 -11.43 -6.55 71.36%
EY -0.60 -0.78 -19.26 -16.69 -5.61 -8.75 -15.26 -41.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.92 0.82 2.99 3.09 4.25 2.65 -16.62%

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