[G3] QoQ Annualized Quarter Result on 30-Apr-2016

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
24-Jun-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
30-Apr-2016
Profit Trend
QoQ- -76.79%
YoY- -20.12%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Revenue 0 24,340 38,112 25,729 21,982 23,212 34,695 -
PBT 0 -7,368 -14,429 -13,806 -7,822 -6,628 -4,785 -
Tax 0 0 102 -22 0 0 139 -
NP 0 -7,368 -14,327 -13,828 -7,822 -6,628 -4,646 -
-
NP to SH 0 -7,368 -14,327 -13,828 -7,822 -6,628 -8,634 -
-
Tax Rate - - - - - - - -
Total Cost 0 31,708 52,439 39,558 29,804 29,840 39,341 -
-
Net Worth 25,815 23,959 23,519 24,425 29,631 32,392 33,501 -16.74%
Dividend
31/12/16 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Net Worth 25,815 23,959 23,519 24,425 29,631 32,392 33,501 -16.74%
NOSH 137,462 137,462 125,236 124,749 124,554 124,586 124,726 7.07%
Ratio Analysis
31/12/16 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
NP Margin 0.00% -30.27% -37.59% -53.75% -35.58% -28.55% -13.39% -
ROE 0.00% -30.75% -60.92% -56.61% -26.40% -20.46% -25.77% -
Per Share
31/12/16 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 0.00 17.71 30.43 20.62 17.65 18.63 27.82 -
EPS 0.00 -5.36 -11.44 -10.38 -6.28 -5.32 -8.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1878 0.1743 0.1878 0.1958 0.2379 0.26 0.2686 -22.24%
Adjusted Per Share Value based on latest NOSH - 124,600
31/12/16 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 0.00 0.65 1.01 0.68 0.58 0.62 0.92 -
EPS 0.00 -0.20 -0.38 -0.37 -0.21 -0.18 -0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0068 0.0063 0.0062 0.0065 0.0079 0.0086 0.0089 -17.24%
Price Multiplier on Financial Quarter End Date
31/12/16 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 30/12/16 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 -
Price 1.16 1.19 0.82 0.54 0.505 0.27 0.23 -
P/RPS 0.00 0.00 2.69 2.62 2.86 1.45 0.83 -
P/EPS 0.00 0.00 -7.17 -4.87 -8.04 -5.08 -3.32 -
EY 0.00 0.00 -13.95 -20.53 -12.44 -19.70 -30.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.18 0.00 4.37 2.76 2.12 1.04 0.86 300.26%
Price Multiplier on Announcement Date
31/12/16 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date - 22/12/16 29/09/16 24/06/16 28/03/16 28/12/15 30/09/15 -
Price 0.00 1.18 1.27 0.61 0.495 0.41 0.19 -
P/RPS 0.00 0.00 4.17 2.96 2.80 2.20 0.68 -
P/EPS 0.00 0.00 -11.10 -5.50 -7.88 -7.71 -2.74 -
EY 0.00 0.00 -9.01 -18.17 -12.69 -12.98 -36.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 6.76 3.12 2.08 1.58 0.71 -

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