[GCAP] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -41.34%
YoY- 60.37%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 60,894 64,055 76,452 77,062 64,466 60,078 51,907 11.22%
PBT -3,105 -3,618 -2,097 -1,098 -471 -1,198 -3,004 2.22%
Tax 0 0 45 45 -274 -154 1,104 -
NP -3,105 -3,618 -2,052 -1,053 -745 -1,352 -1,900 38.69%
-
NP to SH -3,105 -3,618 -2,052 -1,053 -745 -1,352 -3,323 -4.41%
-
Tax Rate - - - - - - - -
Total Cost 63,999 67,673 78,504 78,115 65,211 61,430 53,807 12.24%
-
Net Worth 7,901 2,309 3,670 6,075 4,888 6,135 5,520 26.97%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 7,901 2,309 3,670 6,075 4,888 6,135 5,520 26.97%
NOSH 20,000 19,999 20,000 19,984 19,985 19,999 19,986 0.04%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -5.10% -5.65% -2.68% -1.37% -1.16% -2.25% -3.66% -
ROE -39.29% -156.62% -55.91% -17.33% -15.24% -22.03% -60.20% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 304.47 320.28 382.26 385.62 322.57 300.39 259.71 11.17%
EPS -15.53 -18.09 -10.26 -5.27 -3.73 -6.76 -16.63 -4.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3951 0.1155 0.1835 0.304 0.2446 0.3068 0.2762 26.92%
Adjusted Per Share Value based on latest NOSH - 19,984
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 18.71 19.68 23.49 23.68 19.81 18.46 15.95 11.21%
EPS -0.95 -1.11 -0.63 -0.32 -0.23 -0.42 -1.02 -4.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0243 0.0071 0.0113 0.0187 0.015 0.0189 0.017 26.86%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.50 1.50 0.88 1.10 0.95 1.24 1.48 -
P/RPS 0.49 0.47 0.23 0.29 0.29 0.41 0.57 -9.58%
P/EPS -9.66 -8.29 -8.58 -20.88 -25.48 -18.34 -8.90 5.60%
EY -10.35 -12.06 -11.66 -4.79 -3.92 -5.45 -11.23 -5.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.80 12.99 4.80 3.62 3.88 4.04 5.36 -20.47%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 29/08/03 30/05/03 28/02/03 27/11/02 27/08/02 30/05/02 -
Price 1.11 1.13 1.66 0.94 0.98 1.25 1.49 -
P/RPS 0.36 0.35 0.43 0.24 0.30 0.42 0.57 -26.36%
P/EPS -7.15 -6.25 -16.18 -17.84 -26.29 -18.49 -8.96 -13.95%
EY -13.99 -16.01 -6.18 -5.61 -3.80 -5.41 -11.16 16.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.81 9.78 9.05 3.09 4.01 4.07 5.39 -35.19%

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