[G3] QoQ Annualized Quarter Result on 31-Jul-2004 [#4]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
15-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jul-2004 [#4]
Profit Trend
QoQ- 77.07%
YoY--%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 58,768 77,308 104,540 50,848 60,948 68,072 0 -
PBT 13,184 18,166 22,120 19,236 12,858 17,570 0 -
Tax -3,745 -5,308 -6,320 -7,552 -10,150 -15,040 0 -
NP 9,438 12,858 15,800 11,684 2,708 2,530 0 -
-
NP to SH 9,438 12,858 15,800 16,970 9,584 12,684 0 -
-
Tax Rate 28.41% 29.22% 28.57% 39.26% 78.94% 85.60% - -
Total Cost 49,329 64,450 88,740 39,164 58,240 65,542 0 -
-
Net Worth 68,788 72,988 69,999 60,870 65,034 8,117,759 0 -
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div 3,335 - - - - - - -
Div Payout % 35.34% - - - - - - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 68,788 72,988 69,999 60,870 65,034 8,117,759 0 -
NOSH 125,070 99,984 99,999 92,228 114,095 12,683,999 0 -
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 16.06% 16.63% 15.11% 22.98% 4.44% 3.72% 0.00% -
ROE 13.72% 17.62% 22.57% 27.88% 14.74% 0.16% 0.00% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 46.99 77.32 104.54 55.13 53.42 0.54 0.00 -
EPS 7.55 12.86 15.80 18.40 8.40 0.10 0.00 -
DPS 2.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.73 0.70 0.66 0.57 0.64 0.00 -
Adjusted Per Share Value based on latest NOSH - 99,581
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 1.56 2.05 2.77 1.35 1.62 1.80 0.00 -
EPS 0.25 0.34 0.42 0.45 0.25 0.34 0.00 -
DPS 0.09 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0182 0.0193 0.0186 0.0161 0.0172 2.1512 0.00 -
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 - - -
Price 0.70 0.99 0.88 0.81 0.97 0.00 0.00 -
P/RPS 1.49 1.28 0.84 1.47 1.82 0.00 0.00 -
P/EPS 9.28 7.70 5.57 4.40 11.55 0.00 0.00 -
EY 10.78 12.99 17.95 22.72 8.66 0.00 0.00 -
DY 3.81 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.36 1.26 1.23 1.70 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 22/06/05 29/03/05 09/12/04 15/10/04 16/06/04 18/02/04 - -
Price 0.61 0.69 0.81 0.90 0.88 0.00 0.00 -
P/RPS 1.30 0.89 0.77 1.63 1.65 0.00 0.00 -
P/EPS 8.08 5.37 5.13 4.89 10.48 0.00 0.00 -
EY 12.37 18.64 19.51 20.44 9.55 0.00 0.00 -
DY 4.37 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.95 1.16 1.36 1.54 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