[G3] QoQ Annualized Quarter Result on 31-Oct-2011 [#1]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
21-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Oct-2011 [#1]
Profit Trend
QoQ- 88.45%
YoY- 69.55%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 39,408 39,561 40,772 45,152 43,253 44,929 42,704 -5.21%
PBT -13,518 -2,598 -1,906 -1,768 -20,159 -4,986 -7,800 44.33%
Tax 100 -846 -1,248 -848 -356 -774 -686 -
NP -13,418 -3,445 -3,154 -2,616 -20,515 -5,761 -8,486 35.76%
-
NP to SH -11,624 -3,466 -3,108 -2,284 -19,767 -5,761 -7,882 29.59%
-
Tax Rate - - - - - - - -
Total Cost 52,826 43,006 43,926 47,768 63,768 50,690 51,190 2.12%
-
Net Worth 48,110 59,137 59,822 60,650 63,079 75,207 68,593 -21.07%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 48,110 59,137 59,822 60,650 63,079 75,207 68,593 -21.07%
NOSH 124,736 124,999 124,320 124,130 124,737 136,740 124,715 0.01%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin -34.05% -8.71% -7.74% -5.79% -47.43% -12.82% -19.87% -
ROE -24.16% -5.86% -5.20% -3.77% -31.34% -7.66% -11.49% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 31.59 31.65 32.80 36.37 34.68 32.86 34.24 -5.23%
EPS -9.32 -2.77 -2.50 -1.84 -15.85 -4.21 -6.32 29.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3857 0.4731 0.4812 0.4886 0.5057 0.55 0.55 -21.08%
Adjusted Per Share Value based on latest NOSH - 124,130
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 1.04 1.05 1.08 1.20 1.15 1.19 1.13 -5.38%
EPS -0.31 -0.09 -0.08 -0.06 -0.52 -0.15 -0.21 29.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0127 0.0157 0.0159 0.0161 0.0167 0.0199 0.0182 -21.34%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 0.24 0.25 0.28 0.31 0.24 0.29 0.34 -
P/RPS 0.76 0.79 0.85 0.85 0.69 0.88 0.99 -16.17%
P/EPS -2.58 -9.01 -11.20 -16.85 -1.51 -6.88 -5.38 -38.76%
EY -38.83 -11.09 -8.93 -5.94 -66.03 -14.53 -18.59 63.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.53 0.58 0.63 0.47 0.53 0.62 0.00%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 26/09/12 26/06/12 26/03/12 21/12/11 29/09/11 24/06/11 25/03/11 -
Price 0.24 0.26 0.29 0.29 0.23 0.26 0.335 -
P/RPS 0.76 0.82 0.88 0.80 0.66 0.79 0.98 -15.60%
P/EPS -2.58 -9.37 -11.60 -15.76 -1.45 -6.17 -5.30 -38.14%
EY -38.83 -10.67 -8.62 -6.34 -68.90 -16.21 -18.87 61.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.55 0.60 0.59 0.45 0.47 0.61 1.09%

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