[GCAP] QoQ Cumulative Quarter 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- -9.15%
YoY- -259.4%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 25,489 18,519 8,411 48,257 32,921 20,958 13,521 52.42%
PBT -4,789 -2,442 -1,828 -4,827 -4,363 -3,526 -2,508 53.73%
Tax -7 0 0 65 0 0 0 -
NP -4,796 -2,442 -1,828 -4,762 -4,363 -3,526 -2,508 53.88%
-
NP to SH -4,796 -2,442 -1,828 -4,762 -4,363 -3,526 -2,508 53.88%
-
Tax Rate - - - - - - - -
Total Cost 30,285 20,961 10,239 53,019 37,284 24,484 16,029 52.65%
-
Net Worth 21,082 22,776 21,735 9,771 7,900 2,310 3,670 219.72%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 21,082 22,776 21,735 9,771 7,900 2,310 3,670 219.72%
NOSH 48,056 46,961 43,523 23,354 19,995 20,000 20,000 79.10%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -18.82% -13.19% -21.73% -9.87% -13.25% -16.82% -18.55% -
ROE -22.75% -10.72% -8.41% -48.73% -55.23% -152.64% -68.34% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 53.04 39.43 19.33 206.63 164.64 104.79 67.61 -14.90%
EPS -9.98 -5.20 -4.20 -20.39 -21.82 -17.63 -12.54 -14.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4387 0.485 0.4994 0.4184 0.3951 0.1155 0.1835 78.51%
Adjusted Per Share Value based on latest NOSH - 23,380
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 7.77 5.65 2.57 14.72 10.04 6.39 4.12 52.46%
EPS -1.46 -0.74 -0.56 -1.45 -1.33 -1.08 -0.76 54.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0643 0.0695 0.0663 0.0298 0.0241 0.007 0.0112 219.60%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.47 0.71 0.88 1.17 1.50 1.50 0.88 -
P/RPS 0.89 1.80 4.55 0.57 0.91 1.43 1.30 -22.26%
P/EPS -4.71 -13.65 -20.95 -5.74 -6.87 -8.51 -7.02 -23.30%
EY -21.23 -7.32 -4.77 -17.43 -14.55 -11.75 -14.25 30.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.46 1.76 2.80 3.80 12.99 4.80 -63.13%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 30/08/04 28/05/04 27/02/04 21/11/03 29/08/03 30/05/03 -
Price 0.50 0.51 0.97 1.22 1.11 1.13 1.66 -
P/RPS 0.94 1.29 5.02 0.59 0.67 1.08 2.46 -47.24%
P/EPS -5.01 -9.81 -23.10 -5.98 -5.09 -6.41 -13.24 -47.59%
EY -19.96 -10.20 -4.33 -16.71 -19.66 -15.60 -7.55 90.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.05 1.94 2.92 2.81 9.78 9.05 -74.77%

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