[GCAP] YoY TTM Result on 30-Sep-2002 [#3]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 44.9%
YoY- 80.61%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 28,436 40,825 60,894 64,466 45,302 41,442 8,906 -1.22%
PBT -257 -5,253 -3,105 -471 -2,836 -1,646 -603 0.91%
Tax -198 58 0 -274 1,260 1,880 603 -
NP -455 -5,195 -3,105 -745 -1,576 234 0 -100.00%
-
NP to SH -455 -5,195 -3,105 -745 -3,842 -1,825 -333 -0.33%
-
Tax Rate - - - - - - - -
Total Cost 28,891 46,020 63,999 65,211 46,878 41,208 8,906 -1.24%
-
Net Worth 21,460 22,113 7,901 4,888 5,788 12,599 0 -100.00%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 21,460 22,113 7,901 4,888 5,788 12,599 0 -100.00%
NOSH 50,317 50,406 20,000 19,985 20,000 20,000 0 -100.00%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin -1.60% -12.73% -5.10% -1.16% -3.48% 0.56% 0.00% -
ROE -2.12% -23.49% -39.29% -15.24% -66.38% -14.48% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 56.51 80.99 304.47 322.57 226.51 207.21 0.00 -100.00%
EPS -0.90 -10.31 -15.53 -3.73 -19.21 -9.13 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4265 0.4387 0.3951 0.2446 0.2894 0.63 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 19,985
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 8.67 12.45 18.57 19.66 13.82 12.64 2.72 -1.22%
EPS -0.14 -1.58 -0.95 -0.23 -1.17 -0.56 -0.10 -0.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0655 0.0674 0.0241 0.0149 0.0177 0.0384 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 - -
Price 0.23 0.47 1.50 0.95 1.31 2.18 0.00 -
P/RPS 0.41 0.58 0.49 0.29 0.58 1.05 0.00 -100.00%
P/EPS -25.44 -4.56 -9.66 -25.48 -6.82 -23.89 0.00 -100.00%
EY -3.93 -21.93 -10.35 -3.92 -14.66 -4.19 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 1.07 3.80 3.88 4.53 3.46 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/11/05 29/11/04 21/11/03 27/11/02 29/11/01 27/11/00 - -
Price 0.20 0.50 1.11 0.98 1.59 2.05 0.00 -
P/RPS 0.35 0.62 0.36 0.30 0.70 0.99 0.00 -100.00%
P/EPS -22.12 -4.85 -7.15 -26.29 -8.28 -22.47 0.00 -100.00%
EY -4.52 -20.61 -13.99 -3.80 -12.08 -4.45 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 1.14 2.81 4.01 5.49 3.25 0.00 -100.00%

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