[G3] QoQ Annualized Quarter Result on 30-Apr-2008 [#3]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
25-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
30-Apr-2008 [#3]
Profit Trend
QoQ- -25.36%
YoY- -25.43%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 73,988 93,216 56,772 68,729 80,474 96,232 59,187 15.96%
PBT 10,076 18,020 1,302 7,169 8,376 18,784 5,042 58.32%
Tax -2,678 -4,108 -664 -2,148 -1,726 -3,720 -732 136.49%
NP 7,398 13,912 638 5,021 6,650 15,064 4,310 43.12%
-
NP to SH 6,294 10,964 678 4,882 6,542 13,780 4,546 24.09%
-
Tax Rate 26.58% 22.80% 51.00% 29.96% 20.61% 19.80% 14.52% -
Total Cost 66,590 79,304 56,134 63,708 73,824 81,168 54,877 13.69%
-
Net Worth 77,601 77,599 75,167 78,576 78,104 78,261 75,504 1.83%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 77,601 77,599 75,167 78,576 78,104 78,261 75,504 1.83%
NOSH 124,880 125,159 124,285 124,982 124,847 124,818 124,945 -0.03%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin 10.00% 14.92% 1.12% 7.31% 8.26% 15.65% 7.28% -
ROE 8.11% 14.13% 0.90% 6.21% 8.38% 17.61% 6.02% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 59.25 74.48 45.68 54.99 64.46 77.10 47.37 16.01%
EPS 5.04 8.76 0.54 3.91 5.24 11.04 3.64 24.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6214 0.62 0.6048 0.6287 0.6256 0.627 0.6043 1.86%
Adjusted Per Share Value based on latest NOSH - 126,129
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 1.96 2.47 1.50 1.82 2.13 2.55 1.57 15.86%
EPS 0.17 0.29 0.02 0.13 0.17 0.37 0.12 26.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0206 0.0206 0.0199 0.0208 0.0207 0.0207 0.02 1.98%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 0.40 0.36 0.38 0.41 0.34 0.36 0.41 -
P/RPS 0.68 0.48 0.83 0.75 0.53 0.47 0.87 -15.08%
P/EPS 7.94 4.11 69.66 10.49 6.49 3.26 11.27 -20.73%
EY 12.60 24.33 1.44 9.53 15.41 30.67 8.87 26.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.58 0.63 0.65 0.54 0.57 0.68 -3.94%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 20/03/09 18/12/08 29/09/08 25/06/08 27/03/08 24/12/07 24/09/07 -
Price 0.36 0.33 0.37 0.34 0.39 0.32 0.37 -
P/RPS 0.61 0.44 0.81 0.62 0.61 0.42 0.78 -15.05%
P/EPS 7.14 3.77 67.83 8.70 7.44 2.90 10.17 -20.92%
EY 14.00 26.55 1.47 11.49 13.44 34.50 9.83 26.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.53 0.61 0.54 0.62 0.51 0.61 -3.29%

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