[GCAP] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 43.21%
YoY- -79.0%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 80,701 49,090 33,964 14,131 47,699 32,323 21,586 140.30%
PBT -1,072 -2,356 -1,006 -1,509 -2,338 -4,222 -2,146 -36.96%
Tax -253 45 1,006 1,509 2,338 4,222 2,146 -
NP -1,325 -2,311 0 0 0 0 0 -
-
NP to SH -1,325 -2,311 -961 -1,509 -2,657 -4,222 -2,266 -30.00%
-
Tax Rate - - - - - - - -
Total Cost 82,026 51,401 33,964 14,131 47,699 32,323 21,586 142.92%
-
Net Worth 6,014 4,889 6,129 5,520 7,151 5,787 7,590 -14.33%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 6,014 4,889 6,129 5,520 7,151 5,787 7,590 -14.33%
NOSH 19,981 19,991 19,979 19,986 19,992 19,999 20,000 -0.06%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -1.64% -4.71% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE -22.03% -47.26% -15.68% -27.34% -37.15% -72.94% -29.86% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 403.89 245.56 170.00 70.70 238.58 161.62 107.93 140.45%
EPS -6.63 -11.56 -4.81 -7.55 -13.29 -21.11 -11.33 -29.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.301 0.2446 0.3068 0.2762 0.3577 0.2894 0.3795 -14.27%
Adjusted Per Share Value based on latest NOSH - 19,986
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 24.79 15.08 10.43 4.34 14.65 9.93 6.63 140.32%
EPS -0.41 -0.71 -0.30 -0.46 -0.82 -1.30 -0.70 -29.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0185 0.015 0.0188 0.017 0.022 0.0178 0.0233 -14.21%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 1.10 0.95 1.24 1.48 1.62 1.31 1.16 -
P/RPS 0.27 0.39 0.73 2.09 0.68 0.81 1.07 -59.96%
P/EPS -16.59 -8.22 -25.78 -19.60 -12.19 -6.21 -10.24 37.82%
EY -6.03 -12.17 -3.88 -5.10 -8.20 -16.11 -9.77 -27.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.65 3.88 4.04 5.36 4.53 4.53 3.06 12.43%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 27/11/02 27/08/02 30/05/02 28/02/02 29/11/01 29/08/01 -
Price 0.94 0.98 1.25 1.49 1.52 1.59 1.70 -
P/RPS 0.23 0.40 0.74 2.11 0.64 0.98 1.58 -72.23%
P/EPS -14.18 -8.48 -25.99 -19.74 -11.44 -7.53 -15.00 -3.66%
EY -7.05 -11.80 -3.85 -5.07 -8.74 -13.28 -6.66 3.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.12 4.01 4.07 5.39 4.25 5.49 4.48 -21.37%

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