[GCAP] QoQ Annualized 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- 17.51%
YoY- -88.79%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 37,038 33,644 48,257 43,894 41,916 54,084 80,701 -40.52%
PBT -4,884 -7,312 -4,827 -5,817 -7,052 -10,032 -1,072 175.07%
Tax 0 0 65 0 0 0 -253 -
NP -4,884 -7,312 -4,762 -5,817 -7,052 -10,032 -1,325 138.80%
-
NP to SH -4,884 -7,312 -4,762 -5,817 -7,052 -10,032 -1,325 138.80%
-
Tax Rate - - - - - - - -
Total Cost 41,922 40,956 53,019 49,711 48,968 64,116 82,026 -36.10%
-
Net Worth 22,776 21,735 9,771 7,900 2,310 3,670 6,014 143.16%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 22,776 21,735 9,771 7,900 2,310 3,670 6,014 143.16%
NOSH 46,961 43,523 23,354 19,995 20,000 20,000 19,981 76.86%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -13.19% -21.73% -9.87% -13.25% -16.82% -18.55% -1.64% -
ROE -21.44% -33.64% -48.73% -73.64% -305.28% -273.35% -22.03% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 78.87 77.30 206.63 219.52 209.58 270.42 403.89 -66.37%
EPS -10.40 -16.80 -20.39 -29.09 -35.26 -50.16 -6.63 35.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.485 0.4994 0.4184 0.3951 0.1155 0.1835 0.301 37.48%
Adjusted Per Share Value based on latest NOSH - 20,000
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 11.30 10.26 14.72 13.39 12.78 16.49 24.61 -40.51%
EPS -1.49 -2.23 -1.45 -1.77 -2.15 -3.06 -0.40 140.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0695 0.0663 0.0298 0.0241 0.007 0.0112 0.0183 143.61%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.71 0.88 1.17 1.50 1.50 0.88 1.10 -
P/RPS 0.90 1.14 0.57 0.68 0.72 0.33 0.27 123.30%
P/EPS -6.83 -5.24 -5.74 -5.16 -4.25 -1.75 -16.59 -44.68%
EY -14.65 -19.09 -17.43 -19.40 -23.51 -57.00 -6.03 80.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.76 2.80 3.80 12.99 4.80 3.65 -45.74%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 28/05/04 27/02/04 21/11/03 29/08/03 30/05/03 28/02/03 -
Price 0.51 0.97 1.22 1.11 1.13 1.66 0.94 -
P/RPS 0.65 1.25 0.59 0.51 0.54 0.61 0.23 100.01%
P/EPS -4.90 -5.77 -5.98 -3.82 -3.20 -3.31 -14.18 -50.78%
EY -20.39 -17.32 -16.71 -26.21 -31.20 -30.22 -7.05 103.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.94 2.92 2.81 9.78 9.05 3.12 -51.64%

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