[GCAP] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[GCAP] G CAPITAL BERHAD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -94.87%
YoY- 38.25%
Quarter Report
Latest QR
Upcoming QR
GCAP's Result
GCAP's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 14,850 35,074 43,148 76,452 51,907 41,458 31,792 -11.91%
PBT 1,072 -2,074 -4,146 -2,097 -3,004 -966 -740 -
Tax -284 -205 65 45 1,104 1,346 974 -
NP 788 -2,279 -4,081 -2,052 -1,900 380 234 22.41%
-
NP to SH 788 -2,279 -4,081 -2,052 -3,323 -1,953 -668 -
-
Tax Rate 26.49% - - - - - - -
Total Cost 14,062 37,353 47,229 78,504 53,807 41,078 31,558 -12.59%
-
Net Worth 22,101 22,768 21,735 3,670 5,520 9,210 12,378 10.13%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 22,101 22,768 21,735 3,670 5,520 9,210 12,378 10.13%
NOSH 50,117 50,384 43,523 20,000 19,986 20,023 19,964 16.57%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 5.31% -6.50% -9.46% -2.68% -3.66% 0.92% 0.74% -
ROE 3.57% -10.01% -18.78% -55.91% -60.20% -21.20% -5.40% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 29.63 69.61 99.14 382.26 259.71 207.04 159.24 -24.43%
EPS 1.57 -4.52 -9.38 -10.26 -16.63 -9.75 -3.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.441 0.4519 0.4994 0.1835 0.2762 0.46 0.62 -5.51%
Adjusted Per Share Value based on latest NOSH - 20,000
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 4.53 10.70 13.16 23.32 15.83 12.64 9.70 -11.91%
EPS 0.24 -0.70 -1.24 -0.63 -1.01 -0.60 -0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0674 0.0694 0.0663 0.0112 0.0168 0.0281 0.0378 10.11%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.30 0.34 0.88 0.88 1.48 1.30 3.98 -
P/RPS 1.01 0.49 0.89 0.23 0.57 0.63 2.50 -14.01%
P/EPS 19.08 -7.52 -9.39 -8.58 -8.90 -13.33 -118.95 -
EY 5.24 -13.30 -10.66 -11.66 -11.23 -7.50 -0.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.75 1.76 4.80 5.36 2.83 6.42 -31.20%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 30/05/06 31/05/05 28/05/04 30/05/03 30/05/02 30/05/01 - -
Price 0.22 0.23 0.97 1.66 1.49 1.49 0.00 -
P/RPS 0.74 0.33 0.98 0.43 0.57 0.72 0.00 -
P/EPS 13.99 -5.08 -10.35 -16.18 -8.96 -15.28 0.00 -
EY 7.15 -19.67 -9.67 -6.18 -11.16 -6.55 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.51 1.94 9.05 5.39 3.24 0.00 -

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