[GCAP] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 29.7%
YoY- -266.91%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 33,644 48,257 43,894 41,916 54,084 80,701 65,453 -35.80%
PBT -7,312 -4,827 -5,817 -7,052 -10,032 -1,072 -3,141 75.55%
Tax 0 65 0 0 0 -253 60 -
NP -7,312 -4,762 -5,817 -7,052 -10,032 -1,325 -3,081 77.82%
-
NP to SH -7,312 -4,762 -5,817 -7,052 -10,032 -1,325 -3,081 77.82%
-
Tax Rate - - - - - - - -
Total Cost 40,956 53,019 49,711 48,968 64,116 82,026 68,534 -29.02%
-
Net Worth 21,735 9,771 7,900 2,310 3,670 6,014 4,889 170.12%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 21,735 9,771 7,900 2,310 3,670 6,014 4,889 170.12%
NOSH 43,523 23,354 19,995 20,000 20,000 19,981 19,991 67.89%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -21.73% -9.87% -13.25% -16.82% -18.55% -1.64% -4.71% -
ROE -33.64% -48.73% -73.64% -305.28% -273.35% -22.03% -63.01% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 77.30 206.63 219.52 209.58 270.42 403.89 327.41 -61.76%
EPS -16.80 -20.39 -29.09 -35.26 -50.16 -6.63 -15.41 5.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4994 0.4184 0.3951 0.1155 0.1835 0.301 0.2446 60.86%
Adjusted Per Share Value based on latest NOSH - 19,999
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 10.34 14.83 13.49 12.88 16.62 24.79 20.11 -35.79%
EPS -2.25 -1.46 -1.79 -2.17 -3.08 -0.41 -0.95 77.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0668 0.03 0.0243 0.0071 0.0113 0.0185 0.015 170.43%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.88 1.17 1.50 1.50 0.88 1.10 0.95 -
P/RPS 1.14 0.57 0.68 0.72 0.33 0.27 0.29 148.87%
P/EPS -5.24 -5.74 -5.16 -4.25 -1.75 -16.59 -6.16 -10.21%
EY -19.09 -17.43 -19.40 -23.51 -57.00 -6.03 -16.22 11.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 2.80 3.80 12.99 4.80 3.65 3.88 -40.93%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 27/02/04 21/11/03 29/08/03 30/05/03 28/02/03 27/11/02 -
Price 0.97 1.22 1.11 1.13 1.66 0.94 0.98 -
P/RPS 1.25 0.59 0.51 0.54 0.61 0.23 0.30 158.71%
P/EPS -5.77 -5.98 -3.82 -3.20 -3.31 -14.18 -6.36 -6.27%
EY -17.32 -16.71 -26.21 -31.20 -30.22 -7.05 -15.73 6.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 2.92 2.81 9.78 9.05 3.12 4.01 -38.34%

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