[G3] QoQ Annualized Quarter Result on 31-Jul-2005 [#4]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
23-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Jul-2005 [#4]
Profit Trend
QoQ- -21.4%
YoY- -56.28%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 50,252 60,358 79,436 50,741 58,768 77,308 104,540 -38.71%
PBT 8,206 11,776 20,460 10,217 13,184 18,166 22,120 -48.46%
Tax -2,705 -4,730 -6,848 -2,798 -3,745 -5,308 -6,320 -43.29%
NP 5,501 7,046 13,612 7,419 9,438 12,858 15,800 -50.60%
-
NP to SH 5,098 7,046 13,612 7,419 9,438 12,858 15,800 -53.05%
-
Tax Rate 32.96% 40.17% 33.47% 27.39% 28.41% 29.22% 28.57% -
Total Cost 44,750 53,312 65,824 43,322 49,329 64,450 88,740 -36.72%
-
Net Worth 71,868 72,896 70,912 67,445 68,788 72,988 69,999 1.77%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div - - - - 3,335 - - -
Div Payout % - - - - 35.34% - - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 71,868 72,896 70,912 67,445 68,788 72,988 69,999 1.77%
NOSH 124,967 124,929 125,110 124,898 125,070 99,984 99,999 16.06%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 10.95% 11.67% 17.14% 14.62% 16.06% 16.63% 15.11% -
ROE 7.09% 9.67% 19.20% 11.00% 13.72% 17.62% 22.57% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 40.21 48.31 63.49 40.63 46.99 77.32 104.54 -47.20%
EPS 4.08 5.64 10.88 5.94 7.55 12.86 15.80 -59.54%
DPS 0.00 0.00 0.00 0.00 2.67 0.00 0.00 -
NAPS 0.5751 0.5835 0.5668 0.54 0.55 0.73 0.70 -12.31%
Adjusted Per Share Value based on latest NOSH - 125,925
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 1.33 1.60 2.11 1.34 1.56 2.05 2.77 -38.76%
EPS 0.14 0.19 0.36 0.20 0.25 0.34 0.42 -52.02%
DPS 0.00 0.00 0.00 0.00 0.09 0.00 0.00 -
NAPS 0.019 0.0193 0.0188 0.0179 0.0182 0.0193 0.0186 1.43%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 0.44 0.40 0.52 0.56 0.70 0.99 0.88 -
P/RPS 1.09 0.83 0.82 1.38 1.49 1.28 0.84 19.02%
P/EPS 10.78 7.09 4.78 9.43 9.28 7.70 5.57 55.48%
EY 9.27 14.10 20.92 10.61 10.78 12.99 17.95 -35.70%
DY 0.00 0.00 0.00 0.00 3.81 0.00 0.00 -
P/NAPS 0.77 0.69 0.92 1.04 1.27 1.36 1.26 -28.05%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 21/06/06 30/03/06 29/12/05 23/09/05 22/06/05 29/03/05 09/12/04 -
Price 0.40 0.42 0.48 0.56 0.61 0.69 0.81 -
P/RPS 0.99 0.87 0.76 1.38 1.30 0.89 0.77 18.29%
P/EPS 9.80 7.45 4.41 9.43 8.08 5.37 5.13 54.14%
EY 10.20 13.43 22.67 10.61 12.37 18.64 19.51 -35.17%
DY 0.00 0.00 0.00 0.00 4.37 0.00 0.00 -
P/NAPS 0.70 0.72 0.85 1.04 1.11 0.95 1.16 -28.65%

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