[GCAP] QoQ Quarter Result on 30-Jun-2002 [#2]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
27-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 136.32%
YoY- 138.51%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 13,521 27,972 15,125 19,834 14,131 15,376 10,737 16.63%
PBT -2,508 1,257 -1,349 503 -1,509 1,884 -2,076 13.44%
Tax 0 0 0 45 1,509 -319 2,076 -
NP -2,508 1,257 -1,349 548 0 1,565 0 -
-
NP to SH -2,508 1,257 -1,349 548 -1,509 1,565 -1,956 18.04%
-
Tax Rate - 0.00% - -8.95% - 16.93% - -
Total Cost 16,029 26,715 16,474 19,286 14,131 13,811 10,737 30.65%
-
Net Worth 3,670 6,075 4,888 6,135 5,520 7,149 5,788 -26.21%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 3,670 6,075 4,888 6,135 5,520 7,149 5,788 -26.21%
NOSH 20,000 19,984 19,985 19,999 19,986 19,987 20,000 0.00%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -18.55% 4.49% -8.92% 2.76% 0.00% 10.18% 0.00% -
ROE -68.34% 20.69% -27.60% 8.93% -27.34% 21.89% -33.79% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 67.61 139.97 75.68 99.17 70.70 76.93 53.69 16.62%
EPS -12.54 6.29 -6.75 2.74 -7.55 7.83 -9.78 18.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1835 0.304 0.2446 0.3068 0.2762 0.3577 0.2894 -26.21%
Adjusted Per Share Value based on latest NOSH - 19,999
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 4.12 8.53 4.61 6.05 4.31 4.69 3.27 16.67%
EPS -0.76 0.38 -0.41 0.17 -0.46 0.48 -0.60 17.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0112 0.0185 0.0149 0.0187 0.0168 0.0218 0.0177 -26.31%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 0.88 1.10 0.95 1.24 1.48 1.62 1.31 -
P/RPS 1.30 0.79 1.26 1.25 2.09 2.11 2.44 -34.30%
P/EPS -7.02 17.49 -14.07 45.26 -19.60 20.69 -13.39 -35.00%
EY -14.25 5.72 -7.11 2.21 -5.10 4.83 -7.47 53.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.80 3.62 3.88 4.04 5.36 4.53 4.53 3.93%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 28/02/03 27/11/02 27/08/02 30/05/02 28/02/02 29/11/01 -
Price 1.66 0.94 0.98 1.25 1.49 1.52 1.59 -
P/RPS 2.46 0.67 1.29 1.26 2.11 1.98 2.96 -11.61%
P/EPS -13.24 14.94 -14.52 45.62 -19.74 19.41 -16.26 -12.81%
EY -7.55 6.69 -6.89 2.19 -5.07 5.15 -6.15 14.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.05 3.09 4.01 4.07 5.39 4.25 5.49 39.58%

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