[G3] QoQ Annualized Quarter Result on 30-Apr-2005 [#3]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
22-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
30-Apr-2005 [#3]
Profit Trend
QoQ- -26.59%
YoY- -1.52%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 60,358 79,436 50,741 58,768 77,308 104,540 50,848 12.07%
PBT 11,776 20,460 10,217 13,184 18,166 22,120 19,236 -27.83%
Tax -4,730 -6,848 -2,798 -3,745 -5,308 -6,320 -7,552 -26.73%
NP 7,046 13,612 7,419 9,438 12,858 15,800 11,684 -28.55%
-
NP to SH 7,046 13,612 7,419 9,438 12,858 15,800 16,970 -44.25%
-
Tax Rate 40.17% 33.47% 27.39% 28.41% 29.22% 28.57% 39.26% -
Total Cost 53,312 65,824 43,322 49,329 64,450 88,740 39,164 22.75%
-
Net Worth 72,896 70,912 67,445 68,788 72,988 69,999 60,870 12.73%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div - - - 3,335 - - - -
Div Payout % - - - 35.34% - - - -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 72,896 70,912 67,445 68,788 72,988 69,999 60,870 12.73%
NOSH 124,929 125,110 124,898 125,070 99,984 99,999 92,228 22.35%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 11.67% 17.14% 14.62% 16.06% 16.63% 15.11% 22.98% -
ROE 9.67% 19.20% 11.00% 13.72% 17.62% 22.57% 27.88% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 48.31 63.49 40.63 46.99 77.32 104.54 55.13 -8.40%
EPS 5.64 10.88 5.94 7.55 12.86 15.80 18.40 -54.44%
DPS 0.00 0.00 0.00 2.67 0.00 0.00 0.00 -
NAPS 0.5835 0.5668 0.54 0.55 0.73 0.70 0.66 -7.86%
Adjusted Per Share Value based on latest NOSH - 125,000
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 1.60 2.11 1.34 1.56 2.05 2.77 1.35 11.95%
EPS 0.19 0.36 0.20 0.25 0.34 0.42 0.45 -43.63%
DPS 0.00 0.00 0.00 0.09 0.00 0.00 0.00 -
NAPS 0.0193 0.0188 0.0179 0.0182 0.0193 0.0186 0.0161 12.80%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 0.40 0.52 0.56 0.70 0.99 0.88 0.81 -
P/RPS 0.83 0.82 1.38 1.49 1.28 0.84 1.47 -31.61%
P/EPS 7.09 4.78 9.43 9.28 7.70 5.57 4.40 37.32%
EY 14.10 20.92 10.61 10.78 12.99 17.95 22.72 -27.17%
DY 0.00 0.00 0.00 3.81 0.00 0.00 0.00 -
P/NAPS 0.69 0.92 1.04 1.27 1.36 1.26 1.23 -31.90%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 30/03/06 29/12/05 23/09/05 22/06/05 29/03/05 09/12/04 15/10/04 -
Price 0.42 0.48 0.56 0.61 0.69 0.81 0.90 -
P/RPS 0.87 0.76 1.38 1.30 0.89 0.77 1.63 -34.12%
P/EPS 7.45 4.41 9.43 8.08 5.37 5.13 4.89 32.30%
EY 13.43 22.67 10.61 12.37 18.64 19.51 20.44 -24.36%
DY 0.00 0.00 0.00 4.37 0.00 0.00 0.00 -
P/NAPS 0.72 0.85 1.04 1.11 0.95 1.16 1.36 -34.48%

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