[GCAP] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -53.55%
YoY- 27.11%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 36,768 33,985 37,038 33,644 48,257 43,894 41,916 -8.32%
PBT -3,378 -6,385 -4,884 -7,312 -4,827 -5,817 -7,052 -38.64%
Tax -205 -9 0 0 65 0 0 -
NP -3,583 -6,394 -4,884 -7,312 -4,762 -5,817 -7,052 -36.19%
-
NP to SH -3,583 -6,394 -4,884 -7,312 -4,762 -5,817 -7,052 -36.19%
-
Tax Rate - - - - - - - -
Total Cost 40,351 40,379 41,922 40,956 53,019 49,711 48,968 -12.05%
-
Net Worth 21,988 21,082 22,776 21,735 9,771 7,900 2,310 346.08%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 21,988 21,082 22,776 21,735 9,771 7,900 2,310 346.08%
NOSH 48,625 48,056 46,961 43,523 23,354 19,995 20,000 80.32%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -9.74% -18.82% -13.19% -21.73% -9.87% -13.25% -16.82% -
ROE -16.29% -30.33% -21.44% -33.64% -48.73% -73.64% -305.28% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 75.61 70.72 78.87 77.30 206.63 219.52 209.58 -49.16%
EPS -7.45 -13.31 -10.40 -16.80 -20.39 -29.09 -35.26 -64.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4522 0.4387 0.485 0.4994 0.4184 0.3951 0.1155 147.38%
Adjusted Per Share Value based on latest NOSH - 43,523
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 11.30 10.44 11.38 10.34 14.83 13.49 12.88 -8.31%
EPS -1.10 -1.96 -1.50 -2.25 -1.46 -1.79 -2.17 -36.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0676 0.0648 0.07 0.0668 0.03 0.0243 0.0071 346.16%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.40 0.47 0.71 0.88 1.17 1.50 1.50 -
P/RPS 0.53 0.66 0.90 1.14 0.57 0.68 0.72 -18.39%
P/EPS -5.43 -3.53 -6.83 -5.24 -5.74 -5.16 -4.25 17.65%
EY -18.42 -28.31 -14.65 -19.09 -17.43 -19.40 -23.51 -14.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.07 1.46 1.76 2.80 3.80 12.99 -83.24%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 29/11/04 30/08/04 28/05/04 27/02/04 21/11/03 29/08/03 -
Price 0.37 0.50 0.51 0.97 1.22 1.11 1.13 -
P/RPS 0.49 0.71 0.65 1.25 0.59 0.51 0.54 -6.24%
P/EPS -5.02 -3.76 -4.90 -5.77 -5.98 -3.82 -3.20 34.82%
EY -19.91 -26.61 -20.39 -17.32 -16.71 -26.21 -31.20 -25.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.14 1.05 1.94 2.92 2.81 9.78 -80.69%

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