[G3] QoQ Annualized Quarter Result on 31-Jul-2014 [#4]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
29-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jul-2014 [#4]
Profit Trend
QoQ- -87.03%
YoY- -949.16%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 31,969 32,630 31,412 36,998 31,738 33,692 39,460 -13.12%
PBT -4,466 -1,852 -2,144 -10,250 -5,392 -4,742 -1,748 87.21%
Tax 70 -54 -68 -134 -69 0 0 -
NP -4,396 -1,906 -2,212 -10,384 -5,461 -4,742 -1,748 85.24%
-
NP to SH -11,512 -12,580 -1,928 -9,137 -4,885 -4,054 -1,616 271.56%
-
Tax Rate - - - - - - - -
Total Cost 36,365 34,536 33,624 47,382 37,199 38,434 41,208 -8.01%
-
Net Worth 34,885 37,303 38,040 38,592 44,865 46,446 49,237 -20.57%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 34,885 37,303 38,040 38,592 44,865 46,446 49,237 -20.57%
NOSH 124,768 124,801 123,589 124,652 124,625 124,355 126,250 -0.78%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin -13.75% -5.84% -7.04% -28.07% -17.21% -14.07% -4.43% -
ROE -33.00% -33.72% -5.07% -23.68% -10.89% -8.73% -3.28% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 25.62 26.15 25.42 29.68 25.47 27.09 31.26 -12.45%
EPS -9.23 -10.08 -1.56 -7.33 -3.92 -3.26 -1.28 274.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2796 0.2989 0.3078 0.3096 0.36 0.3735 0.39 -19.94%
Adjusted Per Share Value based on latest NOSH - 124,669
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 0.85 0.86 0.83 0.98 0.84 0.89 1.05 -13.17%
EPS -0.31 -0.33 -0.05 -0.24 -0.13 -0.11 -0.04 293.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0092 0.0099 0.0101 0.0102 0.0119 0.0123 0.013 -20.63%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 0.215 0.24 0.28 0.23 0.235 0.24 0.28 -
P/RPS 0.84 0.92 1.10 0.77 0.92 0.89 0.90 -4.50%
P/EPS -2.33 -2.38 -17.95 -3.14 -5.99 -7.36 -21.88 -77.62%
EY -42.91 -42.00 -5.57 -31.87 -16.68 -13.58 -4.57 346.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.80 0.91 0.74 0.65 0.64 0.72 4.59%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 26/06/15 30/03/15 18/12/14 29/09/14 25/06/14 25/03/14 24/12/13 -
Price 0.23 0.23 0.28 0.225 0.26 0.25 0.26 -
P/RPS 0.90 0.88 1.10 0.76 1.02 0.92 0.83 5.56%
P/EPS -2.49 -2.28 -17.95 -3.07 -6.63 -7.67 -20.31 -75.41%
EY -40.12 -43.83 -5.57 -32.58 -15.08 -13.04 -4.92 306.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.77 0.91 0.73 0.72 0.67 0.67 14.45%

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