[GCAP] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -358.15%
YoY- 27.11%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 11,279 6,970 10,108 8,411 15,336 11,964 7,437 31.83%
PBT 1,411 -2,347 -614 -1,828 -464 -836 -1,018 -
Tax -198 -7 0 0 65 0 0 -
NP 1,213 -2,354 -614 -1,828 -399 -836 -1,018 -
-
NP to SH 1,213 -2,354 -614 -1,828 -399 -836 -1,018 -
-
Tax Rate 14.03% - - - - - - -
Total Cost 10,066 9,324 10,722 10,239 15,735 12,800 8,455 12.27%
-
Net Worth 22,736 22,113 24,409 21,735 9,550 7,901 2,309 356.22%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 22,736 22,113 24,409 21,735 9,550 7,901 2,309 356.22%
NOSH 50,279 50,406 50,327 43,523 23,380 20,000 19,999 84.37%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 10.75% -33.77% -6.07% -21.73% -2.60% -6.99% -13.69% -
ROE 5.34% -10.65% -2.52% -8.41% -4.18% -10.58% -44.07% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 22.43 13.83 20.08 19.33 65.59 59.82 37.19 -28.50%
EPS 2.41 -4.67 -1.22 -4.20 -1.71 -4.18 -5.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4522 0.4387 0.485 0.4994 0.4085 0.3951 0.1155 147.38%
Adjusted Per Share Value based on latest NOSH - 43,523
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 3.44 2.13 3.08 2.57 4.68 3.65 2.27 31.76%
EPS 0.37 -0.72 -0.19 -0.56 -0.12 -0.25 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0693 0.0674 0.0744 0.0663 0.0291 0.0241 0.007 357.86%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.40 0.47 0.71 0.88 1.17 1.50 1.50 -
P/RPS 1.78 3.40 3.54 4.55 1.78 2.51 4.03 -41.85%
P/EPS 16.58 -10.06 -58.20 -20.95 -68.56 -35.89 -29.47 -
EY 6.03 -9.94 -1.72 -4.77 -1.46 -2.79 -3.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.07 1.46 1.76 2.86 3.80 12.99 -83.24%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 29/11/04 30/08/04 28/05/04 27/02/04 21/11/03 29/08/03 -
Price 0.37 0.50 0.51 0.97 1.22 1.11 1.13 -
P/RPS 1.65 3.62 2.54 5.02 1.86 1.86 3.04 -33.33%
P/EPS 15.34 -10.71 -41.80 -23.10 -71.49 -26.56 -22.20 -
EY 6.52 -9.34 -2.39 -4.33 -1.40 -3.77 -4.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.14 1.05 1.94 2.99 2.81 9.78 -80.69%

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