[GCAP] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 42.67%
YoY- 50.13%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 32,921 20,958 13,521 80,701 49,090 33,964 14,131 75.64%
PBT -4,363 -3,526 -2,508 -1,072 -2,356 -1,006 -1,509 102.82%
Tax 0 0 0 -253 45 1,006 1,509 -
NP -4,363 -3,526 -2,508 -1,325 -2,311 0 0 -
-
NP to SH -4,363 -3,526 -2,508 -1,325 -2,311 -961 -1,509 102.82%
-
Tax Rate - - - - - - - -
Total Cost 37,284 24,484 16,029 82,026 51,401 33,964 14,131 90.82%
-
Net Worth 7,900 2,310 3,670 6,014 4,889 6,129 5,520 26.96%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 7,900 2,310 3,670 6,014 4,889 6,129 5,520 26.96%
NOSH 19,995 20,000 20,000 19,981 19,991 19,979 19,986 0.02%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -13.25% -16.82% -18.55% -1.64% -4.71% 0.00% 0.00% -
ROE -55.23% -152.64% -68.34% -22.03% -47.26% -15.68% -27.34% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 164.64 104.79 67.61 403.89 245.56 170.00 70.70 75.59%
EPS -21.82 -17.63 -12.54 -6.63 -11.56 -4.81 -7.55 102.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3951 0.1155 0.1835 0.301 0.2446 0.3068 0.2762 26.92%
Adjusted Per Share Value based on latest NOSH - 19,984
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 10.04 6.39 4.12 24.61 14.97 10.36 4.31 75.63%
EPS -1.33 -1.08 -0.76 -0.40 -0.70 -0.29 -0.46 102.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0241 0.007 0.0112 0.0183 0.0149 0.0187 0.0168 27.16%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.50 1.50 0.88 1.10 0.95 1.24 1.48 -
P/RPS 0.91 1.43 1.30 0.27 0.39 0.73 2.09 -42.52%
P/EPS -6.87 -8.51 -7.02 -16.59 -8.22 -25.78 -19.60 -50.25%
EY -14.55 -11.75 -14.25 -6.03 -12.17 -3.88 -5.10 101.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.80 12.99 4.80 3.65 3.88 4.04 5.36 -20.47%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 29/08/03 30/05/03 28/02/03 27/11/02 27/08/02 30/05/02 -
Price 1.11 1.13 1.66 0.94 0.98 1.25 1.49 -
P/RPS 0.67 1.08 2.46 0.23 0.40 0.74 2.11 -53.42%
P/EPS -5.09 -6.41 -13.24 -14.18 -8.48 -25.99 -19.74 -59.45%
EY -19.66 -15.60 -7.55 -7.05 -11.80 -3.85 -5.07 146.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.81 9.78 9.05 3.12 4.01 4.07 5.39 -35.19%

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