[GCAP] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 66.41%
YoY- 39.69%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 6,717 11,279 6,970 10,108 8,411 15,336 11,964 -31.92%
PBT -524 1,411 -2,347 -614 -1,828 -464 -836 -26.73%
Tax 0 -198 -7 0 0 65 0 -
NP -524 1,213 -2,354 -614 -1,828 -399 -836 -26.73%
-
NP to SH -524 1,213 -2,354 -614 -1,828 -399 -836 -26.73%
-
Tax Rate - 14.03% - - - - - -
Total Cost 7,241 10,066 9,324 10,722 10,239 15,735 12,800 -31.57%
-
Net Worth 22,768 22,736 22,113 24,409 21,735 9,550 7,901 102.37%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 22,768 22,736 22,113 24,409 21,735 9,550 7,901 102.37%
NOSH 50,384 50,279 50,406 50,327 43,523 23,380 20,000 85.03%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -7.80% 10.75% -33.77% -6.07% -21.73% -2.60% -6.99% -
ROE -2.30% 5.34% -10.65% -2.52% -8.41% -4.18% -10.58% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 13.33 22.43 13.83 20.08 19.33 65.59 59.82 -63.21%
EPS -1.04 2.41 -4.67 -1.22 -4.20 -1.71 -4.18 -60.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4519 0.4522 0.4387 0.485 0.4994 0.4085 0.3951 9.35%
Adjusted Per Share Value based on latest NOSH - 50,327
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 2.05 3.44 2.13 3.08 2.57 4.68 3.65 -31.90%
EPS -0.16 0.37 -0.72 -0.19 -0.56 -0.12 -0.25 -25.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0694 0.0693 0.0674 0.0744 0.0663 0.0291 0.0241 102.27%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.34 0.40 0.47 0.71 0.88 1.17 1.50 -
P/RPS 2.55 1.78 3.40 3.54 4.55 1.78 2.51 1.05%
P/EPS -32.69 16.58 -10.06 -58.20 -20.95 -68.56 -35.89 -6.03%
EY -3.06 6.03 -9.94 -1.72 -4.77 -1.46 -2.79 6.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.88 1.07 1.46 1.76 2.86 3.80 -66.06%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 28/02/05 29/11/04 30/08/04 28/05/04 27/02/04 21/11/03 -
Price 0.23 0.37 0.50 0.51 0.97 1.22 1.11 -
P/RPS 1.73 1.65 3.62 2.54 5.02 1.86 1.86 -4.71%
P/EPS -22.12 15.34 -10.71 -41.80 -23.10 -71.49 -26.56 -11.47%
EY -4.52 6.52 -9.34 -2.39 -4.33 -1.40 -3.77 12.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.82 1.14 1.05 1.94 2.99 2.81 -67.91%

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