[GCAP] YoY Cumulative Quarter 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- -40.59%
YoY- -266.91%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 3,863 12,088 18,519 20,958 33,964 21,586 20,094 -24.02%
PBT 681 -1,034 -2,442 -3,526 -1,006 -2,146 -873 -
Tax -425 0 0 0 1,006 2,146 873 -
NP 256 -1,034 -2,442 -3,526 0 0 0 -
-
NP to SH 256 -1,034 -2,442 -3,526 -961 -2,266 -961 -
-
Tax Rate 62.41% - - - - - - -
Total Cost 3,607 13,122 20,961 24,484 33,964 21,586 20,094 -24.88%
-
Net Worth 21,980 22,183 22,776 2,310 6,129 7,590 11,987 10.62%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 21,980 22,183 22,776 2,310 6,129 7,590 11,987 10.62%
NOSH 50,196 50,439 46,961 20,000 19,979 20,000 19,979 16.58%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 6.63% -8.55% -13.19% -16.82% 0.00% 0.00% 0.00% -
ROE 1.16% -4.66% -10.72% -152.64% -15.68% -29.86% -8.02% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 7.70 23.97 39.43 104.79 170.00 107.93 100.57 -34.82%
EPS 0.51 -2.05 -5.20 -17.63 -4.81 -11.33 -4.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4379 0.4398 0.485 0.1155 0.3068 0.3795 0.60 -5.11%
Adjusted Per Share Value based on latest NOSH - 19,999
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 1.18 3.69 5.65 6.39 10.36 6.58 6.13 -24.00%
EPS 0.08 -0.32 -0.74 -1.08 -0.29 -0.69 -0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.067 0.0677 0.0695 0.007 0.0187 0.0231 0.0366 10.59%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.28 0.25 0.71 1.50 1.24 1.16 2.49 -
P/RPS 3.64 1.04 1.80 1.43 0.73 1.07 2.48 6.60%
P/EPS 54.90 -12.20 -13.65 -8.51 -25.78 -10.24 -51.77 -
EY 1.82 -8.20 -7.32 -11.75 -3.88 -9.77 -1.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.57 1.46 12.99 4.04 3.06 4.15 -26.75%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 16/08/06 30/08/05 30/08/04 29/08/03 27/08/02 29/08/01 29/08/00 -
Price 0.26 0.22 0.51 1.13 1.25 1.70 2.42 -
P/RPS 3.38 0.92 1.29 1.08 0.74 1.58 2.41 5.79%
P/EPS 50.98 -10.73 -9.81 -6.41 -25.99 -15.00 -50.31 -
EY 1.96 -9.32 -10.20 -15.60 -3.85 -6.66 -1.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.50 1.05 9.78 4.07 4.48 4.03 -27.39%

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