[GCAP] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -25.07%
YoY- -70.15%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 77,062 64,466 60,078 51,907 47,699 45,302 43,178 46.98%
PBT -1,098 -471 -1,198 -3,004 -2,338 -2,836 -1,932 -31.31%
Tax 45 -274 -154 1,104 1,947 1,260 2,312 -92.71%
NP -1,053 -745 -1,352 -1,900 -391 -1,576 380 -
-
NP to SH -1,053 -745 -1,352 -3,323 -2,657 -3,842 -2,984 -49.96%
-
Tax Rate - - - - - - - -
Total Cost 78,115 65,211 61,430 53,807 48,090 46,878 42,798 49.18%
-
Net Worth 6,075 4,888 6,135 5,520 7,149 5,788 7,595 -13.79%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 6,075 4,888 6,135 5,520 7,149 5,788 7,595 -13.79%
NOSH 19,984 19,985 19,999 19,986 19,987 20,000 20,014 -0.09%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -1.37% -1.16% -2.25% -3.66% -0.82% -3.48% 0.88% -
ROE -17.33% -15.24% -22.03% -60.20% -37.16% -66.38% -39.29% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 385.62 322.57 300.39 259.71 238.65 226.51 215.74 47.12%
EPS -5.27 -3.73 -6.76 -16.63 -13.29 -19.21 -14.91 -49.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.304 0.2446 0.3068 0.2762 0.3577 0.2894 0.3795 -13.71%
Adjusted Per Share Value based on latest NOSH - 19,986
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 23.50 19.66 18.32 15.83 14.55 13.82 13.17 46.95%
EPS -0.32 -0.23 -0.41 -1.01 -0.81 -1.17 -0.91 -50.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0185 0.0149 0.0187 0.0168 0.0218 0.0177 0.0232 -13.97%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 1.10 0.95 1.24 1.48 1.62 1.31 1.16 -
P/RPS 0.29 0.29 0.41 0.57 0.68 0.58 0.54 -33.85%
P/EPS -20.88 -25.48 -18.34 -8.90 -12.19 -6.82 -7.78 92.77%
EY -4.79 -3.92 -5.45 -11.23 -8.21 -14.66 -12.85 -48.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.62 3.88 4.04 5.36 4.53 4.53 3.06 11.82%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 27/11/02 27/08/02 30/05/02 28/02/02 29/11/01 29/08/01 -
Price 0.94 0.98 1.25 1.49 1.52 1.59 1.70 -
P/RPS 0.24 0.30 0.42 0.57 0.64 0.70 0.79 -54.71%
P/EPS -17.84 -26.29 -18.49 -8.96 -11.43 -8.28 -11.40 34.68%
EY -5.61 -3.80 -5.41 -11.16 -8.75 -12.08 -8.77 -25.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.09 4.01 4.07 5.39 4.25 5.49 4.48 -21.88%

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