[GCAP] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 17.88%
YoY- 38.03%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 5,571 5,069 6,970 11,964 15,125 10,737 8,613 -7.00%
PBT -38 -634 -2,347 -836 -1,349 -2,076 -1,172 -43.51%
Tax -467 0 -7 0 0 2,076 1,172 -
NP -505 -634 -2,354 -836 -1,349 0 0 -
-
NP to SH -505 -634 -2,354 -836 -1,349 -1,956 -1,098 -12.13%
-
Tax Rate - - - - - - - -
Total Cost 6,076 5,703 9,324 12,800 16,474 10,737 8,613 -5.64%
-
Net Worth 21,608 21,460 22,113 7,901 4,888 5,788 10,800 12.24%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 21,608 21,460 22,113 7,901 4,888 5,788 10,800 12.24%
NOSH 50,500 50,317 50,406 20,000 19,985 20,000 20,000 16.68%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -9.06% -12.51% -33.77% -6.99% -8.92% 0.00% 0.00% -
ROE -2.34% -2.95% -10.65% -10.58% -27.60% -33.79% -10.17% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 11.03 10.07 13.83 59.82 75.68 53.69 43.07 -20.30%
EPS -1.00 -1.26 -4.67 -4.18 -6.75 -9.78 -5.49 -24.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4279 0.4265 0.4387 0.3951 0.2446 0.2894 0.54 -3.80%
Adjusted Per Share Value based on latest NOSH - 20,000
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 1.71 1.56 2.14 3.68 4.65 3.30 2.65 -7.03%
EPS -0.16 -0.19 -0.72 -0.26 -0.41 -0.60 -0.34 -11.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0664 0.0659 0.0679 0.0243 0.015 0.0178 0.0332 12.24%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.25 0.23 0.47 1.50 0.95 1.31 2.18 -
P/RPS 2.27 2.28 3.40 2.51 1.26 2.44 5.06 -12.50%
P/EPS -25.00 -18.25 -10.06 -35.89 -14.07 -13.39 -39.71 -7.41%
EY -4.00 -5.48 -9.94 -2.79 -7.11 -7.47 -2.52 8.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.54 1.07 3.80 3.88 4.53 4.04 -27.62%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 10/11/06 30/11/05 29/11/04 21/11/03 27/11/02 29/11/01 27/11/00 -
Price 0.41 0.20 0.50 1.11 0.98 1.59 2.05 -
P/RPS 3.72 1.99 3.62 1.86 1.29 2.96 4.76 -4.02%
P/EPS -41.00 -15.87 -10.71 -26.56 -14.52 -16.26 -37.34 1.56%
EY -2.44 -6.30 -9.34 -3.77 -6.89 -6.15 -2.68 -1.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.47 1.14 2.81 4.01 5.49 3.80 -20.48%

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