[G3] QoQ Annualized Quarter Result on 31-Oct-2006 [#1]

Stock

[G3] G3 GLOBAL BERHAD

Announcement Date

12-Dec-2006

Admission Sponsor

Sponsor

Financial Year

31-Jul-2007

Quarter

31-Oct-2006 [#1]

Profit Trend

QoQ- 275.45%

YoY- 14.13%

Quarter Report

G3's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Annualized Quarter Result
Revenue	59,187	63,742	70,568	86,448	49,885	50,252	60,358	-1.30%
YoY %	-7.15%	-9.67%	-18.37%	73.29%	-0.73%	-16.74%	-	-
Horiz. %	98.06%	105.61%	116.92%	143.23%	82.65%	83.26%	100.00%	-
PBT	5,042	8,726	12,738	20,392	5,942	8,206	11,776	-43.28%
YoY %	-42.22%	-31.50%	-37.53%	243.18%	-27.59%	-30.32%	-	-
Horiz. %	42.82%	74.10%	108.17%	173.17%	50.46%	69.68%	100.00%	-
Tax	-732	-1,909	-2,680	-4,232	-1,617	-2,705	-4,730	-71.27%
YoY %	61.66%	28.77%	36.67%	-161.72%	40.22%	42.81%	-	-
Horiz. %	15.48%	40.36%	56.66%	89.47%	34.19%	57.19%	100.00%	-
NP	4,310	6,817	10,058	16,160	4,325	5,501	7,046	-28.00%
YoY %	-36.78%	-32.22%	-37.76%	273.64%	-21.38%	-21.93%	-	-
Horiz. %	61.17%	96.75%	142.75%	229.35%	61.38%	78.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,546	6,548	9,712	15,536	4,138	5,098	7,046	-25.39%
YoY %	-30.57%	-32.58%	-37.49%	275.45%	-18.83%	-27.65%	-	-
Horiz. %	64.52%	92.93%	137.84%	220.49%	58.73%	72.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.52%	21.88%	21.04%	20.75%	27.21%	32.96%	40.17%	-
YoY %	-33.64%	3.99%	1.40%	-23.74%	-17.45%	-17.95%	-	-
Horiz. %	36.15%	54.47%	52.38%	51.66%	67.74%	82.05%	100.00%	-
Total Cost	54,877	56,925	60,510	70,288	45,560	44,750	53,312	1.95%
YoY %	-3.60%	-5.92%	-13.91%	54.28%	1.81%	-16.06%	-	-
Horiz. %	102.94%	106.78%	113.50%	131.84%	85.46%	83.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	75,504	75,264	77,157	76,018	72,208	71,868	72,896	2.37%
YoY %	0.32%	-2.45%	1.50%	5.28%	0.47%	-1.41%	-	-
Horiz. %	103.58%	103.25%	105.85%	104.28%	99.06%	98.59%	100.00%	-

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

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Equity
Net Worth	75,504	75,264	77,157	76,018	72,208	71,868	72,896	2.37%
YoY %	0.32%	-2.45%	1.50%	5.28%	0.47%	-1.41%	-	-
Horiz. %	103.58%	103.25%	105.85%	104.28%	99.06%	98.59%	100.00%	-
NOSH	124,945	124,961	125,154	124,887	125,015	124,967	124,929	0.00%
YoY %	-0.01%	-0.15%	0.21%	-0.10%	0.04%	0.03%	-	-
Horiz. %	100.01%	100.03%	100.18%	99.97%	100.07%	100.03%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Ratio Analysis
NP Margin	7.28%	10.70%	14.25%	18.69%	8.67%	10.95%	11.67%	-
YoY %	-31.96%	-24.91%	-23.76%	115.57%	-20.82%	-6.17%	-	-
Horiz. %	62.38%	91.69%	122.11%	160.15%	74.29%	93.83%	100.00%	-
ROE	6.02%	8.70%	12.59%	20.44%	5.73%	7.09%	9.67%	-
YoY %	-30.80%	-30.90%	-38.41%	256.72%	-19.18%	-26.68%	-	-
Horiz. %	62.25%	89.97%	130.20%	211.38%	59.26%	73.32%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Per Share
RPS	47.37	51.01	56.38	69.22	39.90	40.21	48.31	-1.30%
YoY %	-7.14%	-9.52%	-18.55%	73.48%	-0.77%	-16.77%	-	-
Horiz. %	98.05%	105.59%	116.70%	143.28%	82.59%	83.23%	100.00%	-
EPS	3.64	5.24	7.76	12.44	3.31	4.08	5.64	-25.37%
YoY %	-30.53%	-32.47%	-37.62%	275.83%	-18.87%	-27.66%	-	-
Horiz. %	64.54%	92.91%	137.59%	220.57%	58.69%	72.34%	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	0.6043	0.6023	0.6165	0.6087	0.5776	0.5751	0.5835	2.36%
YoY %	0.33%	-2.30%	1.28%	5.38%	0.43%	-1.44%	-	-
Horiz. %	103.56%	103.22%	105.66%	104.32%	98.99%	98.56%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Adjusted Per Share Value based on latest NOSH - 124,887
RPS	1.57	1.69	1.87	2.29	1.32	1.33	1.60	-1.25%
YoY %	-7.10%	-9.63%	-18.34%	73.48%	-0.75%	-16.87%	-	-
Horiz. %	98.12%	105.62%	116.88%	143.12%	82.50%	83.12%	100.00%	-
EPS	0.12	0.17	0.26	0.41	0.11	0.14	0.19	-26.44%
YoY %	-29.41%	-34.62%	-36.59%	272.73%	-21.43%	-26.32%	-	-
Horiz. %	63.16%	89.47%	136.84%	215.79%	57.89%	73.68%	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	0.02	0.0199	0.0204	0.0201	0.0191	0.019	0.0193	2.41%
YoY %	0.50%	-2.45%	1.49%	5.24%	0.53%	-1.55%	-	-
Horiz. %	103.63%	103.11%	105.70%	104.15%	98.96%	98.45%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	28/04/06	27/01/06	-
Price	0.41	0.41	0.52	0.38	0.37	0.44	0.40	-
P/RPS	0.87	0.80	0.92	0.55	0.93	1.09	0.83	3.19%
YoY %	8.75%	-13.04%	67.27%	-40.86%	-14.68%	31.33%	-	-
Horiz. %	104.82%	96.39%	110.84%	66.27%	112.05%	131.33%	100.00%	-
P/EPS	11.27	7.82	6.70	3.05	11.18	10.78	7.09	36.31%
YoY %	44.12%	16.72%	119.67%	-72.72%	3.71%	52.05%	-	-
Horiz. %	158.96%	110.30%	94.50%	43.02%	157.69%	152.05%	100.00%	-
EY	8.87	12.78	14.92	32.74	8.95	9.27	14.10	-26.64%
YoY %	-30.59%	-14.34%	-54.43%	265.81%	-3.45%	-34.26%	-	-
Horiz. %	62.91%	90.64%	105.82%	232.20%	63.48%	65.74%	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	0.68	0.68	0.84	0.62	0.64	0.77	0.69	-0.97%
YoY %	0.00%	-19.05%	35.48%	-3.12%	-16.88%	11.59%	-	-
Horiz. %	98.55%	98.55%	121.74%	89.86%	92.75%	111.59%	100.00%	-

	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	CAGR
Price Multiplier on Announcement Date
Date	24/09/07	18/06/07	30/03/07	12/12/06	03/10/06	21/06/06	30/03/06	-
Price	0.37	0.41	0.41	0.41	0.37	0.40	0.42	-
P/RPS	0.78	0.80	0.73	0.59	0.93	0.99	0.87	-7.03%
YoY %	-2.50%	9.59%	23.73%	-36.56%	-6.06%	13.79%	-	-
Horiz. %	89.66%	91.95%	83.91%	67.82%	106.90%	113.79%	100.00%	-
P/EPS	10.17	7.82	5.28	3.30	11.18	9.80	7.45	23.12%
YoY %	30.05%	48.11%	60.00%	-70.48%	14.08%	31.54%	-	-
Horiz. %	136.51%	104.97%	70.87%	44.30%	150.07%	131.54%	100.00%	-
EY	9.83	12.78	18.93	30.34	8.95	10.20	13.43	-18.82%
YoY %	-23.08%	-32.49%	-37.61%	238.99%	-12.25%	-24.05%	-	-
Horiz. %	73.19%	95.16%	140.95%	225.91%	66.64%	75.95%	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	0.61	0.68	0.67	0.67	0.64	0.70	0.72	-10.49%
YoY %	-10.29%	1.49%	0.00%	4.69%	-8.57%	-2.78%	-	-
Horiz. %	84.72%	94.44%	93.06%	93.06%	88.89%	97.22%	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