[G3] QoQ Annualized Quarter Result on 30-Apr-2007 [#3]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
18-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
30-Apr-2007 [#3]
Profit Trend
QoQ- -32.58%
YoY- 28.43%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 80,474 96,232 59,187 63,742 70,568 86,448 49,885 37.42%
PBT 8,376 18,784 5,042 8,726 12,738 20,392 5,942 25.64%
Tax -1,726 -3,720 -732 -1,909 -2,680 -4,232 -1,617 4.43%
NP 6,650 15,064 4,310 6,817 10,058 16,160 4,325 33.11%
-
NP to SH 6,542 13,780 4,546 6,548 9,712 15,536 4,138 35.59%
-
Tax Rate 20.61% 19.80% 14.52% 21.88% 21.04% 20.75% 27.21% -
Total Cost 73,824 81,168 54,877 56,925 60,510 70,288 45,560 37.83%
-
Net Worth 78,104 78,261 75,504 75,264 77,157 76,018 72,208 5.35%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 78,104 78,261 75,504 75,264 77,157 76,018 72,208 5.35%
NOSH 124,847 124,818 124,945 124,961 125,154 124,887 125,015 -0.08%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 8.26% 15.65% 7.28% 10.70% 14.25% 18.69% 8.67% -
ROE 8.38% 17.61% 6.02% 8.70% 12.59% 20.44% 5.73% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 64.46 77.10 47.37 51.01 56.38 69.22 39.90 37.56%
EPS 5.24 11.04 3.64 5.24 7.76 12.44 3.31 35.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6256 0.627 0.6043 0.6023 0.6165 0.6087 0.5776 5.45%
Adjusted Per Share Value based on latest NOSH - 137,500
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 2.13 2.55 1.57 1.69 1.87 2.29 1.32 37.45%
EPS 0.17 0.37 0.12 0.17 0.26 0.41 0.11 33.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0207 0.0207 0.02 0.0199 0.0204 0.0201 0.0191 5.49%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 0.34 0.36 0.41 0.41 0.52 0.38 0.37 -
P/RPS 0.53 0.47 0.87 0.80 0.92 0.55 0.93 -31.19%
P/EPS 6.49 3.26 11.27 7.82 6.70 3.05 11.18 -30.34%
EY 15.41 30.67 8.87 12.78 14.92 32.74 8.95 43.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.57 0.68 0.68 0.84 0.62 0.64 -10.68%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 27/03/08 24/12/07 24/09/07 18/06/07 30/03/07 12/12/06 03/10/06 -
Price 0.39 0.32 0.37 0.41 0.41 0.41 0.37 -
P/RPS 0.61 0.42 0.78 0.80 0.73 0.59 0.93 -24.45%
P/EPS 7.44 2.90 10.17 7.82 5.28 3.30 11.18 -23.72%
EY 13.44 34.50 9.83 12.78 18.93 30.34 8.95 31.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.51 0.61 0.68 0.67 0.67 0.64 -2.08%

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