[G3] QoQ Annualized Quarter Result on 31-Jan-2006 [#2]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
30-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jan-2006 [#2]
Profit Trend
QoQ- -48.24%
YoY- -45.2%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 86,448 49,885 50,252 60,358 79,436 50,741 58,768 29.25%
PBT 20,392 5,942 8,206 11,776 20,460 10,217 13,184 33.63%
Tax -4,232 -1,617 -2,705 -4,730 -6,848 -2,798 -3,745 8.46%
NP 16,160 4,325 5,501 7,046 13,612 7,419 9,438 42.98%
-
NP to SH 15,536 4,138 5,098 7,046 13,612 7,419 9,438 39.28%
-
Tax Rate 20.75% 27.21% 32.96% 40.17% 33.47% 27.39% 28.41% -
Total Cost 70,288 45,560 44,750 53,312 65,824 43,322 49,329 26.54%
-
Net Worth 76,018 72,208 71,868 72,896 70,912 67,445 68,788 6.87%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div - - - - - - 3,335 -
Div Payout % - - - - - - 35.34% -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 76,018 72,208 71,868 72,896 70,912 67,445 68,788 6.87%
NOSH 124,887 125,015 124,967 124,929 125,110 124,898 125,070 -0.09%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin 18.69% 8.67% 10.95% 11.67% 17.14% 14.62% 16.06% -
ROE 20.44% 5.73% 7.09% 9.67% 19.20% 11.00% 13.72% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 69.22 39.90 40.21 48.31 63.49 40.63 46.99 29.37%
EPS 12.44 3.31 4.08 5.64 10.88 5.94 7.55 39.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.67 -
NAPS 0.6087 0.5776 0.5751 0.5835 0.5668 0.54 0.55 6.97%
Adjusted Per Share Value based on latest NOSH - 119,999
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 2.29 1.32 1.33 1.60 2.11 1.34 1.56 29.07%
EPS 0.41 0.11 0.14 0.19 0.36 0.20 0.25 38.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.09 -
NAPS 0.0201 0.0191 0.019 0.0193 0.0188 0.0179 0.0182 6.82%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 -
Price 0.38 0.37 0.44 0.40 0.52 0.56 0.70 -
P/RPS 0.55 0.93 1.09 0.83 0.82 1.38 1.49 -48.44%
P/EPS 3.05 11.18 10.78 7.09 4.78 9.43 9.28 -52.27%
EY 32.74 8.95 9.27 14.10 20.92 10.61 10.78 109.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.81 -
P/NAPS 0.62 0.64 0.77 0.69 0.92 1.04 1.27 -37.91%
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 12/12/06 03/10/06 21/06/06 30/03/06 29/12/05 23/09/05 22/06/05 -
Price 0.41 0.37 0.40 0.42 0.48 0.56 0.61 -
P/RPS 0.59 0.93 0.99 0.87 0.76 1.38 1.30 -40.85%
P/EPS 3.30 11.18 9.80 7.45 4.41 9.43 8.08 -44.86%
EY 30.34 8.95 10.20 13.43 22.67 10.61 12.37 81.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.37 -
P/NAPS 0.67 0.64 0.70 0.72 0.85 1.04 1.11 -28.51%

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