[G3] QoQ Cumulative Quarter Result on 31-Jan-2007 [#2]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
30-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jan-2007 [#2]
Profit Trend
QoQ- 25.03%
YoY- 37.84%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
Cumulative Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 24,058 59,187 47,807 35,284 21,612 49,885 37,689 -25.80%
PBT 4,696 5,042 6,545 6,369 5,098 5,942 6,155 -16.46%
Tax -930 -732 -1,432 -1,340 -1,058 -1,617 -2,029 -40.46%
NP 3,766 4,310 5,113 5,029 4,040 4,325 4,126 -5.88%
-
NP to SH 3,445 4,546 4,911 4,856 3,884 4,138 3,824 -6.70%
-
Tax Rate 19.80% 14.52% 21.88% 21.04% 20.75% 27.21% 32.97% -
Total Cost 20,292 54,877 42,694 30,255 17,572 45,560 33,563 -28.43%
-
Net Worth 78,261 75,504 75,264 77,157 76,018 72,208 71,868 5.82%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 78,261 75,504 75,264 77,157 76,018 72,208 71,868 5.82%
NOSH 124,818 124,945 124,961 125,154 124,887 125,015 124,967 -0.07%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 15.65% 7.28% 10.70% 14.25% 18.69% 8.67% 10.95% -
ROE 4.40% 6.02% 6.52% 6.29% 5.11% 5.73% 5.32% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 19.27 47.37 38.26 28.19 17.31 39.90 30.16 -25.75%
EPS 2.76 3.64 3.93 3.88 3.11 3.31 3.06 -6.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.627 0.6043 0.6023 0.6165 0.6087 0.5776 0.5751 5.91%
Adjusted Per Share Value based on latest NOSH - 124,615
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 0.64 1.57 1.27 0.94 0.57 1.32 1.00 -25.67%
EPS 0.09 0.12 0.13 0.13 0.10 0.11 0.10 -6.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0207 0.02 0.0199 0.0204 0.0201 0.0191 0.019 5.86%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 0.36 0.41 0.41 0.52 0.38 0.37 0.44 -
P/RPS 1.87 0.87 1.07 1.84 2.20 0.93 1.46 17.88%
P/EPS 13.04 11.27 10.43 13.40 12.22 11.18 14.38 -6.29%
EY 7.67 8.87 9.59 7.46 8.18 8.95 6.95 6.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.68 0.68 0.84 0.62 0.64 0.77 -18.12%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 24/12/07 24/09/07 18/06/07 30/03/07 12/12/06 03/10/06 21/06/06 -
Price 0.32 0.37 0.41 0.41 0.41 0.37 0.40 -
P/RPS 1.66 0.78 1.07 1.45 2.37 0.93 1.33 15.87%
P/EPS 11.59 10.17 10.43 10.57 13.18 11.18 13.07 -7.67%
EY 8.63 9.83 9.59 9.46 7.59 8.95 7.65 8.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.61 0.68 0.67 0.67 0.64 0.70 -18.98%

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