[G3] QoQ Annualized Quarter Result on 30-Apr-2006 [#3]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
21-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
30-Apr-2006 [#3]
Profit Trend
QoQ- -27.64%
YoY- -45.98%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 70,568 86,448 49,885 50,252 60,358 79,436 50,741 24.51%
PBT 12,738 20,392 5,942 8,206 11,776 20,460 10,217 15.79%
Tax -2,680 -4,232 -1,617 -2,705 -4,730 -6,848 -2,798 -2.82%
NP 10,058 16,160 4,325 5,501 7,046 13,612 7,419 22.42%
-
NP to SH 9,712 15,536 4,138 5,098 7,046 13,612 7,419 19.60%
-
Tax Rate 21.04% 20.75% 27.21% 32.96% 40.17% 33.47% 27.39% -
Total Cost 60,510 70,288 45,560 44,750 53,312 65,824 43,322 24.87%
-
Net Worth 77,157 76,018 72,208 71,868 72,896 70,912 67,445 9.35%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 77,157 76,018 72,208 71,868 72,896 70,912 67,445 9.35%
NOSH 125,154 124,887 125,015 124,967 124,929 125,110 124,898 0.13%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin 14.25% 18.69% 8.67% 10.95% 11.67% 17.14% 14.62% -
ROE 12.59% 20.44% 5.73% 7.09% 9.67% 19.20% 11.00% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 56.38 69.22 39.90 40.21 48.31 63.49 40.63 24.33%
EPS 7.76 12.44 3.31 4.08 5.64 10.88 5.94 19.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6165 0.6087 0.5776 0.5751 0.5835 0.5668 0.54 9.20%
Adjusted Per Share Value based on latest NOSH - 126,666
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 1.87 2.29 1.32 1.33 1.60 2.11 1.34 24.80%
EPS 0.26 0.41 0.11 0.14 0.19 0.36 0.20 19.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0204 0.0201 0.0191 0.019 0.0193 0.0188 0.0179 9.08%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 -
Price 0.52 0.38 0.37 0.44 0.40 0.52 0.56 -
P/RPS 0.92 0.55 0.93 1.09 0.83 0.82 1.38 -23.62%
P/EPS 6.70 3.05 11.18 10.78 7.09 4.78 9.43 -20.32%
EY 14.92 32.74 8.95 9.27 14.10 20.92 10.61 25.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.62 0.64 0.77 0.69 0.92 1.04 -13.23%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 30/03/07 12/12/06 03/10/06 21/06/06 30/03/06 29/12/05 23/09/05 -
Price 0.41 0.41 0.37 0.40 0.42 0.48 0.56 -
P/RPS 0.73 0.59 0.93 0.99 0.87 0.76 1.38 -34.51%
P/EPS 5.28 3.30 11.18 9.80 7.45 4.41 9.43 -31.99%
EY 18.93 30.34 8.95 10.20 13.43 22.67 10.61 46.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.67 0.64 0.70 0.72 0.85 1.04 -25.34%

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