[G3] QoQ Annualized Quarter Result on 31-Oct-2010 [#1]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
21-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Oct-2010 [#1]
Profit Trend
QoQ- -242.15%
YoY- -168.03%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 43,253 44,929 42,704 54,784 48,802 51,418 56,160 -16.01%
PBT -20,159 -4,986 -7,800 -7,736 -2,264 -1,584 1,104 -
Tax -356 -774 -686 -456 -1,518 -2,240 -2,662 -73.94%
NP -20,515 -5,761 -8,486 -8,192 -3,782 -3,824 -1,558 460.25%
-
NP to SH -19,767 -5,761 -7,882 -7,500 -2,192 -809 1,830 -
-
Tax Rate - - - - - - 241.12% -
Total Cost 63,768 50,690 51,190 62,976 52,584 55,242 57,718 6.89%
-
Net Worth 63,079 75,207 68,593 69,787 73,249 75,069 79,304 -14.18%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 63,079 75,207 68,593 69,787 73,249 75,069 79,304 -14.18%
NOSH 124,737 136,740 124,715 125,000 124,829 123,877 125,342 -0.32%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin -47.43% -12.82% -19.87% -14.95% -7.75% -7.44% -2.77% -
ROE -31.34% -7.66% -11.49% -10.75% -2.99% -1.08% 2.31% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 34.68 32.86 34.24 43.83 39.09 41.51 44.81 -15.74%
EPS -15.85 -4.21 -6.32 -6.00 -1.75 -0.65 1.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5057 0.55 0.55 0.5583 0.5868 0.606 0.6327 -13.91%
Adjusted Per Share Value based on latest NOSH - 125,000
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 1.15 1.19 1.13 1.45 1.29 1.36 1.49 -15.89%
EPS -0.52 -0.15 -0.21 -0.20 -0.06 -0.02 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0167 0.0199 0.0182 0.0185 0.0194 0.0199 0.021 -14.20%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 0.24 0.29 0.34 0.37 0.43 0.51 0.57 -
P/RPS 0.69 0.88 0.99 0.84 1.10 1.23 1.27 -33.49%
P/EPS -1.51 -6.88 -5.38 -6.17 -24.49 -78.06 39.04 -
EY -66.03 -14.53 -18.59 -16.22 -4.08 -1.28 2.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.53 0.62 0.66 0.73 0.84 0.90 -35.22%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/09/11 24/06/11 25/03/11 21/12/10 24/09/10 28/06/10 25/03/10 -
Price 0.23 0.26 0.335 0.37 0.42 0.47 0.54 -
P/RPS 0.66 0.79 0.98 0.84 1.07 1.13 1.21 -33.31%
P/EPS -1.45 -6.17 -5.30 -6.17 -23.92 -71.94 36.99 -
EY -68.90 -16.21 -18.87 -16.22 -4.18 -1.39 2.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.47 0.61 0.66 0.72 0.78 0.85 -34.63%

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