[G3] QoQ Annualized Quarter Result on 30-Apr-2009 [#3]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
25-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
30-Apr-2009 [#3]
Profit Trend
QoQ- -26.11%
YoY- -4.75%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 56,160 70,928 69,434 69,192 73,988 93,216 56,772 -0.71%
PBT 1,104 12,732 4,206 6,120 10,076 18,020 1,302 -10.38%
Tax -2,662 -3,552 -1,097 -1,780 -2,678 -4,108 -664 151.72%
NP -1,558 9,180 3,109 4,340 7,398 13,912 638 -
-
NP to SH 1,830 11,024 2,743 4,650 6,294 10,964 678 93.50%
-
Tax Rate 241.12% 27.90% 26.08% 29.08% 26.58% 22.80% 51.00% -
Total Cost 57,718 61,748 66,325 64,852 66,590 79,304 56,134 1.86%
-
Net Worth 79,304 81,189 78,632 78,211 77,601 77,599 75,167 3.62%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 79,304 81,189 78,632 78,211 77,601 77,599 75,167 3.62%
NOSH 125,342 125,272 124,813 125,017 124,880 125,159 124,285 0.56%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin -2.77% 12.94% 4.48% 6.27% 10.00% 14.92% 1.12% -
ROE 2.31% 13.58% 3.49% 5.95% 8.11% 14.13% 0.90% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 44.81 56.62 55.63 55.35 59.25 74.48 45.68 -1.27%
EPS 1.46 8.80 2.19 3.72 5.04 8.76 0.54 93.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6327 0.6481 0.63 0.6256 0.6214 0.62 0.6048 3.04%
Adjusted Per Share Value based on latest NOSH - 126,296
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 1.49 1.88 1.84 1.83 1.96 2.47 1.50 -0.44%
EPS 0.05 0.29 0.07 0.12 0.17 0.29 0.02 83.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.021 0.0215 0.0208 0.0207 0.0206 0.0206 0.0199 3.64%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 0.57 0.60 0.34 0.34 0.40 0.36 0.38 -
P/RPS 1.27 1.06 0.61 0.61 0.68 0.48 0.83 32.68%
P/EPS 39.04 6.82 15.47 9.14 7.94 4.11 69.66 -31.95%
EY 2.56 14.67 6.46 10.94 12.60 24.33 1.44 46.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.93 0.54 0.54 0.64 0.58 0.63 26.76%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 25/03/10 30/12/09 29/09/09 25/06/09 20/03/09 18/12/08 29/09/08 -
Price 0.54 0.60 0.39 0.44 0.36 0.33 0.37 -
P/RPS 1.21 1.06 0.70 0.80 0.61 0.44 0.81 30.58%
P/EPS 36.99 6.82 17.75 11.83 7.14 3.77 67.83 -33.17%
EY 2.70 14.67 5.64 8.45 14.00 26.55 1.47 49.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.93 0.62 0.70 0.58 0.53 0.61 24.68%

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