G. A. HOLDINGS<08126> - Results Announcement (Q3, 2002, Summary)

G.A. Holdings Limited announced on 13/11/2002:
(stock code :08126)

Year end date                         :31/12/2002
Currency                              :SGD
Auditors' report                      :N/A
Review of 3rd Quarterly Report by     :Audit Committee

Important Note :

This result announcement form only contains extracted information from
and should be read in conjunction with the detailed results announcement
of the issuer, which can be viewed on the GEM website at
http://www.hkgem.com

                                           (Unaudited)       (Unaudited)
                                               Current              Last 
                                                           Corresponding
                                                Period            Period
                                       from 01/01/2002   from 01/01/2001
                                         to 30/09/2002     to 30/09/2001
                                               SGD'000           SGD'000

Turnover                              :         69,490            43,294
Profit/(Loss) from Operations         :          6,244             5,520
Finance cost                          :        (2,034)           (1,854)
Share of Profit/(Loss) of Associates  :            N/A               N/A
Share of Profit/(Loss) of Jointly
         Controlled Entites           :            N/A               N/A
Profit/(Loss) after Taxation & MI     :          2,899             2,379
% Change Over the Last Period         :       +21.86 %
EPS / (LPS)
          Basic (in dollar)           :     SGD 0.0083        SGD 0.0074
          Diluted (in dollar)         :            N/A               N/A
Extraordinary (ETD) Gain/(Loss)       :            N/A               N/A
Profit (Loss) after ETD Items         :          2,899             2,379
3rd Quarterly Dividends per Share     :            NIL               NIL
(specify if with other options)       :            N/A               N/A
B/C Dates for 3rd Quarterly Dividends :            N/A
Payable Date                          :            N/A
B/C Dates for (-) General Meeting     :            N/A
Other Distribution for Current Period :            NIL
B/C Dates for Other Distribution      :            N/A
                                     

                                             For and on behalf of
                                             G.A. Holdings Limited
                            Signature :
                                 Name :      Chan Hing Ka Anthony
                                Title :       Executive Director

Responsibility statement

The directors of the Company (the "Directors") as at the date hereof
hereby collectively and individually accept full responsibility for the
accuracy of the information contained in this results announcement form
(the "Information") and confirm, having made all reasonable inquiries,
that to the best of their knowledge and belief the Information are
accurate and complete in all material respects and not misleading and
that there are no other matters the omission of which would make the
Information herein inaccurate or misleading. The Directors acknowledge
that the Stock Exchange has no responsibility whatsoever with regard
to the Information and undertake to indemnify the Exchange against all
liability incurred and all losses suffered by the Exchange in connection
with or relating to the Information.

Remarks:

1. Group reorganization and basis of presentation

The Company was incorporated in the Cayman Islands on 5th July, 2001 as
an exempted company with limited liability under the Companies Law
(Revised) of the Cayman Islands. Its shares have been listed on the
Growth Enterprise Market of The Stock Exchange of Hong Kong Limited
 since 17th June, 2002

On 5th June, 2002, the Company became the holding company of the other
companies comprising the Group pursuant to a group reorganization ("the
Reorganization") which included exchange of shares. The Reorganization
involved companies under common control, and the Group, resulting from 
Reorganization, is regarded as a continuing group. Accordingly, the 
Reorganization has been accounted for on the basis of merger accounting,
under which the unaudited consolidated results of the Group for the nine
months ended 30th September, 2002, have been prepared as if the Company
had been the holding company of the other companies comprising the Group
throughout the nine months ended 30th September, 2002, rather than 
from the date on which the Reorganization was completed. The 
comparative figures as at 31st December, 2001 and for the nine months 
ended 30th September, 2001 have been presented on the same basis.

The unaudited consolidated results of the Group have been prepared in 
accordance with accounting principles generally accepted in Hong Kong 
and have not been reviewed by the auditors.

The accounting policies adopted for the preparation of these unaudited
consoldiated results of the Group are consistent with those adopted by
the Group in the preparation of annual audited financial statements
for the year ended 31st December, 2001.

2. Turnover

Turnover consisted of:

                           nine months             
                      ended 30th September,
                        2002        2001      
                      SGD'000      SGD'000     
Sale of motor
 vehicles              57,884      37,632      
Servicing of motor
 vehicles and sales
 of auto parts          7,008       2,329      
Technical fee income    3,911       3,333      
Management fee income     687           -        
                       _______     _______  
                       69,490      43,294   
                       =======     =======     

3. Taxation

Taxation consists of:

                           nine months             
                      ended 30th September,
                        2002        2001      
                      SGD'000      SGD'000     
Hong Kong profit tax      218         103     
Overseas taxation         434         646       
Withholding tax           665         475       
Deferred taxation           -          69       
                       _______     _______   

                        1,317       1,293     
                       =======     =======    

4. Dividend

The Board does not recommend the payment of an interim dividend for the 
nine months ended 30th September, 2002. (2001: Nil)

5. Earnings per share

The calculation of basic earnings per share for the nine months ended
30th September, 2002 was based on the unaudited consolidated profit
attributable to shareholders of approximately SGD2,899,000 and on the  
weighted average of 350,769,231 ordinary shares in issue during the
nine months ended 30th September, 2002.

The calculation of basic earnings per share for the nine months ended 
30th September, 2001 was based on the unaudited consolidated profit 
attributable to shareholders of approximately SGD2,379,000 and on the 
320,000,000 ordinary shares in issue during the nine months ended 
30th September, 2001.

Diluted earnings per share was not presented as there were no dilutive
potential ordinary shares in existence during the nine months ended
30th September, 2002 and 2001.

Earnings per share for

                           nine months             
                      ended 30th September, 
                        2002        2001      
                      SGD'000      SGD'000     
Earnings per share
  Basic (cents)          0.83         0.74
                      =======      =======