[GCAP] YoY 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
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 11,501 30,337 45,819 64,055 60,078 43,178 41,735 -19.32%
PBT 1,555 -1,970 -3,742 -3,618 -1,198 -1,932 -1,077 -
Tax -428 -205 65 0 -154 2,312 1,311 -
NP 1,127 -2,175 -3,677 -3,618 -1,352 380 234 29.93%
-
NP to SH 1,127 -2,175 -3,677 -3,618 -1,352 -2,984 -1,060 -
-
Tax Rate 27.52% - - - - - - -
Total Cost 10,374 32,512 49,496 67,673 61,430 42,798 41,501 -20.62%
-
Net Worth 22,023 22,207 24,409 2,309 6,135 7,595 11,999 10.64%
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 22,023 22,207 24,409 2,309 6,135 7,595 11,999 10.64%
NOSH 50,294 50,495 50,327 19,999 19,999 20,014 19,999 16.60%
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 9.80% -7.17% -8.03% -5.65% -2.25% 0.88% 0.56% -
ROE 5.12% -9.79% -15.06% -156.62% -22.03% -39.29% -8.83% -
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 22.87 60.08 91.04 320.28 300.39 215.74 208.68 -30.81%
EPS 2.24 -4.31 -7.31 -18.09 -6.76 -14.91 -5.30 -
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 3.53 9.32 14.08 19.68 18.46 13.27 12.82 -19.33%
EPS 0.35 -0.67 -1.13 -1.11 -0.42 -0.92 -0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0677 0.0682 0.075 0.0071 0.0189 0.0233 0.0369 10.63%
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 1.22 0.42 0.78 0.47 0.41 0.54 1.19 0.41%
P/EPS 12.50 -5.80 -9.72 -8.29 -18.34 -7.78 -46.98 -
EY 8.00 -17.23 -10.29 -12.06 -5.45 -12.85 -2.13 -
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 1.14 0.37 0.56 0.35 0.42 0.79 1.16 -0.28%
P/EPS 11.60 -5.11 -6.98 -6.25 -18.49 -11.40 -45.66 -
EY 8.62 -19.58 -14.33 -16.01 -5.41 -8.77 -2.19 -
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