[G3] QoQ Annualized Quarter Result on 31-Jan-2004 [#2]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
18-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jan-2004 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 104,540 50,848 60,948 68,072 0 0 0 -
PBT 22,120 19,236 12,858 17,570 0 0 0 -
Tax -6,320 -7,552 -10,150 -15,040 0 0 0 -
NP 15,800 11,684 2,708 2,530 0 0 0 -
-
NP to SH 15,800 16,970 9,584 12,684 0 0 0 -
-
Tax Rate 28.57% 39.26% 78.94% 85.60% - - - -
Total Cost 88,740 39,164 58,240 65,542 0 0 0 -
-
Net Worth 69,999 60,870 65,034 8,117,759 0 0 0 -
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Net Worth 69,999 60,870 65,034 8,117,759 0 0 0 -
NOSH 99,999 92,228 114,095 12,683,999 0 0 0 -
Ratio Analysis
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
NP Margin 15.11% 22.98% 4.44% 3.72% 0.00% 0.00% 0.00% -
ROE 22.57% 27.88% 14.74% 0.16% 0.00% 0.00% 0.00% -
Per Share
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 104.54 55.13 53.42 0.54 0.00 0.00 0.00 -
EPS 15.80 18.40 8.40 0.10 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.66 0.57 0.64 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 15,360,000
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 2.77 1.35 1.62 1.80 0.00 0.00 0.00 -
EPS 0.42 0.45 0.25 0.34 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0186 0.0161 0.0172 2.1512 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 29/10/04 30/07/04 30/04/04 - - - - -
Price 0.88 0.81 0.97 0.00 0.00 0.00 0.00 -
P/RPS 0.84 1.47 1.82 0.00 0.00 0.00 0.00 -
P/EPS 5.57 4.40 11.55 0.00 0.00 0.00 0.00 -
EY 17.95 22.72 8.66 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.23 1.70 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 09/12/04 15/10/04 16/06/04 18/02/04 - - - -
Price 0.81 0.90 0.88 0.00 0.00 0.00 0.00 -
P/RPS 0.77 1.63 1.65 0.00 0.00 0.00 0.00 -
P/EPS 5.13 4.89 10.48 0.00 0.00 0.00 0.00 -
EY 19.51 20.44 9.55 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.36 1.54 0.00 0.00 0.00 0.00 -

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