[GCAP] QoQ TTM 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- 14.28%
YoY- -98.88%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 36,768 40,825 45,819 43,148 48,258 60,894 64,055 -30.81%
PBT -3,378 -5,253 -3,742 -4,146 -4,826 -3,105 -3,618 -4.45%
Tax -205 58 65 65 65 0 0 -
NP -3,583 -5,195 -3,677 -4,081 -4,761 -3,105 -3,618 -0.64%
-
NP to SH -3,583 -5,195 -3,677 -4,081 -4,761 -3,105 -3,618 -0.64%
-
Tax Rate - - - - - - - -
Total Cost 40,351 46,020 49,496 47,229 53,019 63,999 67,673 -29.04%
-
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 -9.74% -12.73% -8.03% -9.46% -9.87% -5.10% -5.65% -
ROE -15.76% -23.49% -15.06% -18.78% -49.85% -39.29% -156.62% -
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 73.13 80.99 91.04 99.14 206.40 304.47 320.28 -62.47%
EPS -7.13 -10.31 -7.31 -9.38 -20.36 -15.53 -18.09 -46.09%
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 11.21 12.45 13.97 13.16 14.72 18.57 19.54 -30.84%
EPS -1.09 -1.58 -1.12 -1.24 -1.45 -0.95 -1.10 -0.60%
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 0.55 0.58 0.78 0.89 0.57 0.49 0.47 10.99%
P/EPS -5.61 -4.56 -9.72 -9.39 -5.75 -9.66 -8.29 -22.82%
EY -17.82 -21.93 -10.29 -10.66 -17.40 -10.35 -12.06 29.57%
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 0.51 0.62 0.56 0.98 0.59 0.36 0.35 28.38%
P/EPS -5.19 -4.85 -6.98 -10.35 -5.99 -7.15 -6.25 -11.60%
EY -19.26 -20.61 -14.33 -9.67 -16.69 -13.99 -16.01 13.04%
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