[G3] QoQ Cumulative Quarter Result on 31-Jan-2009 [#2]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
20-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jan-2009 [#2]
Profit Trend
QoQ- 14.81%
YoY- -3.79%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
Cumulative Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 17,732 69,434 51,894 36,994 23,304 56,772 51,547 -50.80%
PBT 3,183 4,206 4,590 5,038 4,505 1,302 5,377 -29.43%
Tax -888 -1,097 -1,335 -1,339 -1,027 -664 -1,611 -32.69%
NP 2,295 3,109 3,255 3,699 3,478 638 3,766 -28.05%
-
NP to SH 2,756 2,743 3,488 3,147 2,741 678 3,662 -17.21%
-
Tax Rate 27.90% 26.08% 29.08% 26.58% 22.80% 51.00% 29.96% -
Total Cost 15,437 66,325 48,639 33,295 19,826 56,134 47,781 -52.81%
-
Net Worth 81,189 78,632 78,211 77,601 77,599 75,167 78,576 2.19%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 81,189 78,632 78,211 77,601 77,599 75,167 78,576 2.19%
NOSH 125,272 124,813 125,017 124,880 125,159 124,285 124,982 0.15%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 12.94% 4.48% 6.27% 10.00% 14.92% 1.12% 7.31% -
ROE 3.39% 3.49% 4.46% 4.06% 3.53% 0.90% 4.66% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 14.15 55.63 41.51 29.62 18.62 45.68 41.24 -50.89%
EPS 2.20 2.19 2.79 2.52 2.19 0.54 2.93 -17.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6481 0.63 0.6256 0.6214 0.62 0.6048 0.6287 2.04%
Adjusted Per Share Value based on latest NOSH - 126,875
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 0.47 1.84 1.38 0.98 0.62 1.50 1.37 -50.89%
EPS 0.07 0.07 0.09 0.08 0.07 0.02 0.10 -21.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0215 0.0208 0.0207 0.0206 0.0206 0.0199 0.0208 2.22%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 0.60 0.34 0.34 0.40 0.36 0.38 0.41 -
P/RPS 4.24 0.61 0.82 1.35 1.93 0.83 0.99 163.02%
P/EPS 27.27 15.47 12.19 15.87 16.44 69.66 13.99 55.85%
EY 3.67 6.46 8.21 6.30 6.08 1.44 7.15 -35.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.54 0.54 0.64 0.58 0.63 0.65 26.89%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/12/09 29/09/09 25/06/09 20/03/09 18/12/08 29/09/08 25/06/08 -
Price 0.60 0.39 0.44 0.36 0.33 0.37 0.34 -
P/RPS 4.24 0.70 1.06 1.22 1.77 0.81 0.82 198.12%
P/EPS 27.27 17.75 15.77 14.29 15.07 67.83 11.60 76.52%
EY 3.67 5.64 6.34 7.00 6.64 1.47 8.62 -43.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.62 0.70 0.58 0.53 0.61 0.54 43.53%

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