[GCAP] YoY Quarter 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- 193.18%
YoY- -19.68%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 2,569 11,279 15,336 27,972 15,376 12,979 12,735 1.71%
PBT 1,508 1,411 -464 1,257 1,884 1,386 399 -1.40%
Tax -2 -198 65 0 -319 -1,006 -165 4.80%
NP 1,506 1,213 -399 1,257 1,565 380 234 -1.95%
-
NP to SH 1,506 1,213 -399 1,257 1,565 380 234 -1.95%
-
Tax Rate 0.13% 14.03% - 0.00% 16.93% 72.58% 41.35% -
Total Cost 1,063 10,066 15,735 26,715 13,811 12,599 12,501 2.65%
-
Net Worth 22,539 22,736 9,550 6,075 7,149 4,146 0 -100.00%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 22,539 22,736 9,550 6,075 7,149 4,146 0 -100.00%
NOSH 50,367 50,279 23,380 19,984 19,987 8,463 0 -100.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 58.62% 10.75% -2.60% 4.49% 10.18% 2.93% 1.84% -
ROE 6.68% 5.34% -4.18% 20.69% 21.89% 9.16% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 5.10 22.43 65.59 139.97 76.93 153.36 0.00 -100.00%
EPS 2.99 2.41 -1.71 6.29 7.83 4.49 1.17 -0.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4475 0.4522 0.4085 0.304 0.3577 0.49 0.65 0.39%
Adjusted Per Share Value based on latest NOSH - 19,984
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 0.78 3.44 4.68 8.53 4.69 3.96 3.88 1.72%
EPS 0.46 0.37 -0.12 0.38 0.48 0.12 0.07 -1.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0687 0.0693 0.0291 0.0185 0.0218 0.0126 0.65 2.41%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.19 0.40 1.17 1.10 1.62 1.68 0.00 -
P/RPS 3.73 1.78 1.78 0.79 2.11 1.10 0.00 -100.00%
P/EPS 6.35 16.58 -68.56 17.49 20.69 37.42 0.00 -100.00%
EY 15.74 6.03 -1.46 5.72 4.83 2.67 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.88 2.86 3.62 4.53 3.43 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 28/02/05 27/02/04 28/02/03 28/02/02 30/03/01 28/02/00 -
Price 0.41 0.37 1.22 0.94 1.52 1.30 4.08 -
P/RPS 8.04 1.65 1.86 0.67 1.98 0.85 0.00 -100.00%
P/EPS 13.71 15.34 -71.49 14.94 19.41 28.95 348.72 3.50%
EY 7.29 6.52 -1.40 6.69 5.15 3.45 0.29 -3.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.82 2.99 3.09 4.25 2.65 6.28 2.06%

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