[G3] QoQ Annualized Quarter Result on 31-Jan-2007 [#2]

Stock

[G3] G3 GLOBAL BERHAD

Announcement Date

30-Mar-2007

Admission Sponsor

Sponsor

Financial Year

31-Jul-2007

Quarter

31-Jan-2007 [#2]

Profit Trend

QoQ- -37.49%

YoY- 37.84%

Quarter Report

G3's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Annualized Quarter Result
Revenue	96,232	59,187	63,742	70,568	86,448	49,885	50,252	54.02%
YoY %	62.59%	-7.15%	-9.67%	-18.37%	73.29%	-0.73%	-	-
Horiz. %	191.50%	117.78%	126.84%	140.43%	172.03%	99.27%	100.00%	-
PBT	18,784	5,042	8,726	12,738	20,392	5,942	8,206	73.42%
YoY %	272.55%	-42.22%	-31.50%	-37.53%	243.18%	-27.59%	-	-
Horiz. %	228.91%	61.44%	106.34%	155.23%	248.50%	72.41%	100.00%	-
Tax	-3,720	-732	-1,909	-2,680	-4,232	-1,617	-2,705	23.59%
YoY %	-408.20%	61.66%	28.77%	36.67%	-161.72%	40.22%	-	-
Horiz. %	137.52%	27.06%	70.57%	99.08%	156.45%	59.78%	100.00%	-
NP	15,064	4,310	6,817	10,058	16,160	4,325	5,501	95.37%
YoY %	249.51%	-36.78%	-32.22%	-37.76%	273.64%	-21.38%	-	-
Horiz. %	273.84%	78.35%	123.92%	182.84%	293.76%	78.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,780	4,546	6,548	9,712	15,536	4,138	5,098	93.69%
YoY %	203.12%	-30.57%	-32.58%	-37.49%	275.45%	-18.83%	-	-
Horiz. %	270.30%	89.17%	128.44%	190.51%	304.75%	81.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.80%	14.52%	21.88%	21.04%	20.75%	27.21%	32.96%	-
YoY %	36.36%	-33.64%	3.99%	1.40%	-23.74%	-17.45%	-	-
Horiz. %	60.07%	44.05%	66.38%	63.83%	62.96%	82.55%	100.00%	-
Total Cost	81,168	54,877	56,925	60,510	70,288	45,560	44,750	48.56%
YoY %	47.91%	-3.60%	-5.92%	-13.91%	54.28%	1.81%	-	-
Horiz. %	181.38%	122.63%	127.21%	135.22%	157.07%	101.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	78,261	75,504	75,264	77,157	76,018	72,208	71,868	5.82%
YoY %	3.65%	0.32%	-2.45%	1.50%	5.28%	0.47%	-	-
Horiz. %	108.90%	105.06%	104.73%	107.36%	105.77%	100.47%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Equity
Net Worth	78,261	75,504	75,264	77,157	76,018	72,208	71,868	5.82%
YoY %	3.65%	0.32%	-2.45%	1.50%	5.28%	0.47%	-	-
Horiz. %	108.90%	105.06%	104.73%	107.36%	105.77%	100.47%	100.00%	-
NOSH	124,818	124,945	124,961	125,154	124,887	125,015	124,967	-0.07%
YoY %	-0.10%	-0.01%	-0.15%	0.21%	-0.10%	0.04%	-	-
Horiz. %	99.88%	99.98%	100.00%	100.15%	99.94%	100.04%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Ratio Analysis
NP Margin	15.65%	7.28%	10.70%	14.25%	18.69%	8.67%	10.95%	-
YoY %	114.97%	-31.96%	-24.91%	-23.76%	115.57%	-20.82%	-	-
Horiz. %	142.92%	66.48%	97.72%	130.14%	170.68%	79.18%	100.00%	-
ROE	17.61%	6.02%	8.70%	12.59%	20.44%	5.73%	7.09%	-
YoY %	192.52%	-30.80%	-30.90%	-38.41%	256.72%	-19.18%	-	-
Horiz. %	248.38%	84.91%	122.71%	177.57%	288.29%	80.82%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Per Share
RPS	77.10	47.37	51.01	56.38	69.22	39.90	40.21	54.15%
YoY %	62.76%	-7.14%	-9.52%	-18.55%	73.48%	-0.77%	-	-
Horiz. %	191.74%	117.81%	126.86%	140.21%	172.15%	99.23%	100.00%	-
EPS	11.04	3.64	5.24	7.76	12.44	3.31	4.08	93.82%
YoY %	203.30%	-30.53%	-32.47%	-37.62%	275.83%	-18.87%	-	-
Horiz. %	270.59%	89.22%	128.43%	190.20%	304.90%	81.13%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.627	0.6043	0.6023	0.6165	0.6087	0.5776	0.5751	5.91%
YoY %	3.76%	0.33%	-2.30%	1.28%	5.38%	0.43%	-	-
Horiz. %	109.02%	105.08%	104.73%	107.20%	105.84%	100.43%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Adjusted Per Share Value based on latest NOSH - 124,615
RPS	2.55	1.57	1.69	1.87	2.29	1.32	1.33	54.15%
YoY %	62.42%	-7.10%	-9.63%	-18.34%	73.48%	-0.75%	-	-
Horiz. %	191.73%	118.05%	127.07%	140.60%	172.18%	99.25%	100.00%	-
EPS	0.37	0.12	0.17	0.26	0.41	0.11	0.14	90.81%
YoY %	208.33%	-29.41%	-34.62%	-36.59%	272.73%	-21.43%	-	-
Horiz. %	264.29%	85.71%	121.43%	185.71%	292.86%	78.57%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.0207	0.02	0.0199	0.0204	0.0201	0.0191	0.019	5.86%
YoY %	3.50%	0.50%	-2.45%	1.49%	5.24%	0.53%	-	-
Horiz. %	108.95%	105.26%	104.74%	107.37%	105.79%	100.53%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	28/04/06	-
Price	0.36	0.41	0.41	0.52	0.38	0.37	0.44	-
P/RPS	0.47	0.87	0.80	0.92	0.55	0.93	1.09	-42.83%
YoY %	-45.98%	8.75%	-13.04%	67.27%	-40.86%	-14.68%	-	-
Horiz. %	43.12%	79.82%	73.39%	84.40%	50.46%	85.32%	100.00%	-
P/EPS	3.26	11.27	7.82	6.70	3.05	11.18	10.78	-54.84%
YoY %	-71.07%	44.12%	16.72%	119.67%	-72.72%	3.71%	-	-
Horiz. %	30.24%	104.55%	72.54%	62.15%	28.29%	103.71%	100.00%	-
EY	30.67	8.87	12.78	14.92	32.74	8.95	9.27	121.55%
YoY %	245.77%	-30.59%	-14.34%	-54.43%	265.81%	-3.45%	-	-
Horiz. %	330.85%	95.69%	137.86%	160.95%	353.18%	96.55%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.57	0.68	0.68	0.84	0.62	0.64	0.77	-18.12%
YoY %	-16.18%	0.00%	-19.05%	35.48%	-3.12%	-16.88%	-	-
Horiz. %	74.03%	88.31%	88.31%	109.09%	80.52%	83.12%	100.00%	-

	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	CAGR
Price Multiplier on Announcement Date
Date	24/12/07	24/09/07	18/06/07	30/03/07	12/12/06	03/10/06	21/06/06	-
Price	0.32	0.37	0.41	0.41	0.41	0.37	0.40	-
P/RPS	0.42	0.78	0.80	0.73	0.59	0.93	0.99	-43.45%
YoY %	-46.15%	-2.50%	9.59%	23.73%	-36.56%	-6.06%	-	-
Horiz. %	42.42%	78.79%	80.81%	73.74%	59.60%	93.94%	100.00%	-
P/EPS	2.90	10.17	7.82	5.28	3.30	11.18	9.80	-55.49%
YoY %	-71.48%	30.05%	48.11%	60.00%	-70.48%	14.08%	-	-
Horiz. %	29.59%	103.78%	79.80%	53.88%	33.67%	114.08%	100.00%	-
EY	34.50	9.83	12.78	18.93	30.34	8.95	10.20	124.82%
YoY %	250.97%	-23.08%	-32.49%	-37.61%	238.99%	-12.25%	-	-
Horiz. %	338.24%	96.37%	125.29%	185.59%	297.45%	87.75%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.51	0.61	0.68	0.67	0.67	0.64	0.70	-18.98%
YoY %	-16.39%	-10.29%	1.49%	0.00%	4.69%	-8.57%	-	-
Horiz. %	72.86%	87.14%	97.14%	95.71%	95.71%	91.43%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos