[G3] QoQ Annualized Quarter Result on 31-Jul-2008 [#4]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
29-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Jul-2008 [#4]
Profit Trend
QoQ- -86.11%
YoY- -85.09%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 69,192 73,988 93,216 56,772 68,729 80,474 96,232 -19.75%
PBT 6,120 10,076 18,020 1,302 7,169 8,376 18,784 -52.68%
Tax -1,780 -2,678 -4,108 -664 -2,148 -1,726 -3,720 -38.85%
NP 4,340 7,398 13,912 638 5,021 6,650 15,064 -56.41%
-
NP to SH 4,650 6,294 10,964 678 4,882 6,542 13,780 -51.56%
-
Tax Rate 29.08% 26.58% 22.80% 51.00% 29.96% 20.61% 19.80% -
Total Cost 64,852 66,590 79,304 56,134 63,708 73,824 81,168 -13.90%
-
Net Worth 78,211 77,601 77,599 75,167 78,576 78,104 78,261 -0.04%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 78,211 77,601 77,599 75,167 78,576 78,104 78,261 -0.04%
NOSH 125,017 124,880 125,159 124,285 124,982 124,847 124,818 0.10%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 6.27% 10.00% 14.92% 1.12% 7.31% 8.26% 15.65% -
ROE 5.95% 8.11% 14.13% 0.90% 6.21% 8.38% 17.61% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 55.35 59.25 74.48 45.68 54.99 64.46 77.10 -19.84%
EPS 3.72 5.04 8.76 0.54 3.91 5.24 11.04 -51.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6256 0.6214 0.62 0.6048 0.6287 0.6256 0.627 -0.14%
Adjusted Per Share Value based on latest NOSH - 125,147
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 1.83 1.96 2.47 1.50 1.82 2.13 2.55 -19.85%
EPS 0.12 0.17 0.29 0.02 0.13 0.17 0.37 -52.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0207 0.0206 0.0206 0.0199 0.0208 0.0207 0.0207 0.00%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 0.34 0.40 0.36 0.38 0.41 0.34 0.36 -
P/RPS 0.61 0.68 0.48 0.83 0.75 0.53 0.47 19.00%
P/EPS 9.14 7.94 4.11 69.66 10.49 6.49 3.26 98.95%
EY 10.94 12.60 24.33 1.44 9.53 15.41 30.67 -49.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.64 0.58 0.63 0.65 0.54 0.57 -3.54%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 25/06/09 20/03/09 18/12/08 29/09/08 25/06/08 27/03/08 24/12/07 -
Price 0.44 0.36 0.33 0.37 0.34 0.39 0.32 -
P/RPS 0.80 0.61 0.44 0.81 0.62 0.61 0.42 53.72%
P/EPS 11.83 7.14 3.77 67.83 8.70 7.44 2.90 155.52%
EY 8.45 14.00 26.55 1.47 11.49 13.44 34.50 -60.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.58 0.53 0.61 0.54 0.62 0.51 23.52%

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