[GCAP] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -76.32%
YoY- -167.6%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 43,148 48,258 60,894 64,055 76,452 77,062 64,466 -23.46%
PBT -4,146 -4,826 -3,105 -3,618 -2,097 -1,098 -471 325.75%
Tax 65 65 0 0 45 45 -274 -
NP -4,081 -4,761 -3,105 -3,618 -2,052 -1,053 -745 210.42%
-
NP to SH -4,081 -4,761 -3,105 -3,618 -2,052 -1,053 -745 210.42%
-
Tax Rate - - - - - - - -
Total Cost 47,229 53,019 63,999 67,673 78,504 78,115 65,211 -19.33%
-
Net Worth 21,735 9,550 7,901 2,309 3,670 6,075 4,888 170.16%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 21,735 9,550 7,901 2,309 3,670 6,075 4,888 170.16%
NOSH 43,523 23,380 20,000 19,999 20,000 19,984 19,985 67.93%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -9.46% -9.87% -5.10% -5.65% -2.68% -1.37% -1.16% -
ROE -18.78% -49.85% -39.29% -156.62% -55.91% -17.33% -15.24% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 99.14 206.40 304.47 320.28 382.26 385.62 322.57 -54.42%
EPS -9.38 -20.36 -15.53 -18.09 -10.26 -5.27 -3.73 84.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4994 0.4085 0.3951 0.1155 0.1835 0.304 0.2446 60.86%
Adjusted Per Share Value based on latest NOSH - 19,999
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 13.26 14.83 18.71 19.68 23.49 23.68 19.81 -23.46%
EPS -1.25 -1.46 -0.95 -1.11 -0.63 -0.32 -0.23 208.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0668 0.0293 0.0243 0.0071 0.0113 0.0187 0.015 170.43%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.88 1.17 1.50 1.50 0.88 1.10 0.95 -
P/RPS 0.89 0.57 0.49 0.47 0.23 0.29 0.29 111.04%
P/EPS -9.39 -5.75 -9.66 -8.29 -8.58 -20.88 -25.48 -48.56%
EY -10.66 -17.40 -10.35 -12.06 -11.66 -4.79 -3.92 94.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 2.86 3.80 12.99 4.80 3.62 3.88 -40.93%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 27/02/04 21/11/03 29/08/03 30/05/03 28/02/03 27/11/02 -
Price 0.97 1.22 1.11 1.13 1.66 0.94 0.98 -
P/RPS 0.98 0.59 0.36 0.35 0.43 0.24 0.30 120.00%
P/EPS -10.35 -5.99 -7.15 -6.25 -16.18 -17.84 -26.29 -46.25%
EY -9.67 -16.69 -13.99 -16.01 -6.18 -5.61 -3.80 86.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 2.99 2.81 9.78 9.05 3.09 4.01 -38.34%

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