[GCAP] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -657.13%
YoY- -66.2%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 48,257 43,894 41,916 54,084 80,701 65,453 67,928 -20.33%
PBT -4,827 -5,817 -7,052 -10,032 -1,072 -3,141 -2,012 78.92%
Tax 65 0 0 0 -253 60 2,012 -89.79%
NP -4,762 -5,817 -7,052 -10,032 -1,325 -3,081 0 -
-
NP to SH -4,762 -5,817 -7,052 -10,032 -1,325 -3,081 -1,922 82.79%
-
Tax Rate - - - - - - - -
Total Cost 53,019 49,711 48,968 64,116 82,026 68,534 67,928 -15.18%
-
Net Worth 9,771 7,900 2,310 3,670 6,014 4,889 6,129 36.35%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 9,771 7,900 2,310 3,670 6,014 4,889 6,129 36.35%
NOSH 23,354 19,995 20,000 20,000 19,981 19,991 19,979 10.93%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -9.87% -13.25% -16.82% -18.55% -1.64% -4.71% 0.00% -
ROE -48.73% -73.64% -305.28% -273.35% -22.03% -63.01% -31.36% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 206.63 219.52 209.58 270.42 403.89 327.41 339.99 -28.18%
EPS -20.39 -29.09 -35.26 -50.16 -6.63 -15.41 -9.62 64.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4184 0.3951 0.1155 0.1835 0.301 0.2446 0.3068 22.90%
Adjusted Per Share Value based on latest NOSH - 20,000
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 14.83 13.49 12.88 16.62 24.79 20.11 20.87 -20.31%
EPS -1.46 -1.79 -2.17 -3.08 -0.41 -0.95 -0.59 82.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.0243 0.0071 0.0113 0.0185 0.015 0.0188 36.43%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.17 1.50 1.50 0.88 1.10 0.95 1.24 -
P/RPS 0.57 0.68 0.72 0.33 0.27 0.29 0.36 35.73%
P/EPS -5.74 -5.16 -4.25 -1.75 -16.59 -6.16 -12.89 -41.60%
EY -17.43 -19.40 -23.51 -57.00 -6.03 -16.22 -7.76 71.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 3.80 12.99 4.80 3.65 3.88 4.04 -21.63%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 29/08/03 30/05/03 28/02/03 27/11/02 27/08/02 -
Price 1.22 1.11 1.13 1.66 0.94 0.98 1.25 -
P/RPS 0.59 0.51 0.54 0.61 0.23 0.30 0.37 36.37%
P/EPS -5.98 -3.82 -3.20 -3.31 -14.18 -6.36 -12.99 -40.29%
EY -16.71 -26.21 -31.20 -30.22 -7.05 -15.73 -7.70 67.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.92 2.81 9.78 9.05 3.12 4.01 4.07 -19.80%

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