[GCAP] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -94.87%
YoY- 38.25%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 48,258 60,894 64,055 76,452 77,062 64,466 60,078 -13.55%
PBT -4,826 -3,105 -3,618 -2,097 -1,098 -471 -1,198 152.53%
Tax 65 0 0 45 45 -274 -154 -
NP -4,761 -3,105 -3,618 -2,052 -1,053 -745 -1,352 130.93%
-
NP to SH -4,761 -3,105 -3,618 -2,052 -1,053 -745 -1,352 130.93%
-
Tax Rate - - - - - - - -
Total Cost 53,019 63,999 67,673 78,504 78,115 65,211 61,430 -9.32%
-
Net Worth 9,550 7,901 2,309 3,670 6,075 4,888 6,135 34.20%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 9,550 7,901 2,309 3,670 6,075 4,888 6,135 34.20%
NOSH 23,380 20,000 19,999 20,000 19,984 19,985 19,999 10.94%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -9.87% -5.10% -5.65% -2.68% -1.37% -1.16% -2.25% -
ROE -49.85% -39.29% -156.62% -55.91% -17.33% -15.24% -22.03% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 206.40 304.47 320.28 382.26 385.62 322.57 300.39 -22.08%
EPS -20.36 -15.53 -18.09 -10.26 -5.27 -3.73 -6.76 108.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4085 0.3951 0.1155 0.1835 0.304 0.2446 0.3068 20.96%
Adjusted Per Share Value based on latest NOSH - 20,000
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 14.72 18.57 19.54 23.32 23.50 19.66 18.32 -13.53%
EPS -1.45 -0.95 -1.10 -0.63 -0.32 -0.23 -0.41 131.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0291 0.0241 0.007 0.0112 0.0185 0.0149 0.0187 34.17%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.17 1.50 1.50 0.88 1.10 0.95 1.24 -
P/RPS 0.57 0.49 0.47 0.23 0.29 0.29 0.41 24.48%
P/EPS -5.75 -9.66 -8.29 -8.58 -20.88 -25.48 -18.34 -53.75%
EY -17.40 -10.35 -12.06 -11.66 -4.79 -3.92 -5.45 116.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.86 3.80 12.99 4.80 3.62 3.88 4.04 -20.51%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 29/08/03 30/05/03 28/02/03 27/11/02 27/08/02 -
Price 1.22 1.11 1.13 1.66 0.94 0.98 1.25 -
P/RPS 0.59 0.36 0.35 0.43 0.24 0.30 0.42 25.35%
P/EPS -5.99 -7.15 -6.25 -16.18 -17.84 -26.29 -18.49 -52.73%
EY -16.69 -13.99 -16.01 -6.18 -5.61 -3.80 -5.41 111.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.99 2.81 9.78 9.05 3.09 4.01 4.07 -18.53%

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