[GCAP] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -283.39%
YoY- -181.58%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 5,371 6,717 11,279 6,970 10,108 8,411 15,336 -50.34%
PBT -510 -524 1,411 -2,347 -614 -1,828 -464 6.51%
Tax 0 0 -198 -7 0 0 65 -
NP -510 -524 1,213 -2,354 -614 -1,828 -399 17.79%
-
NP to SH -510 -524 1,213 -2,354 -614 -1,828 -399 17.79%
-
Tax Rate - - 14.03% - - - - -
Total Cost 5,881 7,241 10,066 9,324 10,722 10,239 15,735 -48.14%
-
Net Worth 22,207 22,768 22,736 22,113 24,409 21,735 9,550 75.60%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 22,207 22,768 22,736 22,113 24,409 21,735 9,550 75.60%
NOSH 50,495 50,384 50,279 50,406 50,327 43,523 23,380 67.16%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -9.50% -7.80% 10.75% -33.77% -6.07% -21.73% -2.60% -
ROE -2.30% -2.30% 5.34% -10.65% -2.52% -8.41% -4.18% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 10.64 13.33 22.43 13.83 20.08 19.33 65.59 -70.28%
EPS -1.01 -1.04 2.41 -4.67 -1.22 -4.20 -1.71 -29.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4398 0.4519 0.4522 0.4387 0.485 0.4994 0.4085 5.04%
Adjusted Per Share Value based on latest NOSH - 50,406
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 1.64 2.05 3.44 2.13 3.08 2.57 4.68 -50.32%
EPS -0.16 -0.16 0.37 -0.72 -0.19 -0.56 -0.12 21.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0677 0.0694 0.0693 0.0674 0.0744 0.0663 0.0291 75.66%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.25 0.34 0.40 0.47 0.71 0.88 1.17 -
P/RPS 2.35 2.55 1.78 3.40 3.54 4.55 1.78 20.36%
P/EPS -24.75 -32.69 16.58 -10.06 -58.20 -20.95 -68.56 -49.33%
EY -4.04 -3.06 6.03 -9.94 -1.72 -4.77 -1.46 97.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.75 0.88 1.07 1.46 1.76 2.86 -65.91%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 31/05/05 28/02/05 29/11/04 30/08/04 28/05/04 27/02/04 -
Price 0.22 0.23 0.37 0.50 0.51 0.97 1.22 -
P/RPS 2.07 1.73 1.65 3.62 2.54 5.02 1.86 7.39%
P/EPS -21.78 -22.12 15.34 -10.71 -41.80 -23.10 -71.49 -54.75%
EY -4.59 -4.52 6.52 -9.34 -2.39 -4.33 -1.40 120.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.51 0.82 1.14 1.05 1.94 2.99 -69.68%

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