[G3] QoQ Annualized Quarter Result on 31-Oct-2007 [#1]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
24-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Oct-2007 [#1]
Profit Trend
QoQ- 203.12%
YoY- -11.3%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 56,772 68,729 80,474 96,232 59,187 63,742 70,568 -13.51%
PBT 1,302 7,169 8,376 18,784 5,042 8,726 12,738 -78.16%
Tax -664 -2,148 -1,726 -3,720 -732 -1,909 -2,680 -60.58%
NP 638 5,021 6,650 15,064 4,310 6,817 10,058 -84.12%
-
NP to SH 678 4,882 6,542 13,780 4,546 6,548 9,712 -83.07%
-
Tax Rate 51.00% 29.96% 20.61% 19.80% 14.52% 21.88% 21.04% -
Total Cost 56,134 63,708 73,824 81,168 54,877 56,925 60,510 -4.88%
-
Net Worth 75,167 78,576 78,104 78,261 75,504 75,264 77,157 -1.72%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 75,167 78,576 78,104 78,261 75,504 75,264 77,157 -1.72%
NOSH 124,285 124,982 124,847 124,818 124,945 124,961 125,154 -0.46%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 1.12% 7.31% 8.26% 15.65% 7.28% 10.70% 14.25% -
ROE 0.90% 6.21% 8.38% 17.61% 6.02% 8.70% 12.59% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 45.68 54.99 64.46 77.10 47.37 51.01 56.38 -13.10%
EPS 0.54 3.91 5.24 11.04 3.64 5.24 7.76 -83.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6048 0.6287 0.6256 0.627 0.6043 0.6023 0.6165 -1.27%
Adjusted Per Share Value based on latest NOSH - 124,818
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 1.50 1.82 2.13 2.55 1.57 1.69 1.87 -13.68%
EPS 0.02 0.13 0.17 0.37 0.12 0.17 0.26 -81.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0199 0.0208 0.0207 0.0207 0.02 0.0199 0.0204 -1.64%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.38 0.41 0.34 0.36 0.41 0.41 0.52 -
P/RPS 0.83 0.75 0.53 0.47 0.87 0.80 0.92 -6.63%
P/EPS 69.66 10.49 6.49 3.26 11.27 7.82 6.70 377.04%
EY 1.44 9.53 15.41 30.67 8.87 12.78 14.92 -78.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.65 0.54 0.57 0.68 0.68 0.84 -17.46%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 29/09/08 25/06/08 27/03/08 24/12/07 24/09/07 18/06/07 30/03/07 -
Price 0.37 0.34 0.39 0.32 0.37 0.41 0.41 -
P/RPS 0.81 0.62 0.61 0.42 0.78 0.80 0.73 7.18%
P/EPS 67.83 8.70 7.44 2.90 10.17 7.82 5.28 449.37%
EY 1.47 11.49 13.44 34.50 9.83 12.78 18.93 -81.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.54 0.62 0.51 0.61 0.68 0.67 -6.06%

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