[G3] QoQ Cumulative Quarter Result on 31-Jan-2015 [#2]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
30-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jan-2015 [#2]
Profit Trend
QoQ- -1204.98%
YoY- -210.31%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
Cumulative Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 5,803 34,695 23,977 16,315 7,853 36,998 23,804 -60.87%
PBT -1,657 -4,785 -3,350 -926 -536 -10,250 -4,044 -44.74%
Tax 0 139 53 -27 -17 -134 -52 -
NP -1,657 -4,646 -3,297 -953 -553 -10,384 -4,096 -45.21%
-
NP to SH -1,657 -8,634 -8,634 -6,290 -482 -9,137 -3,664 -40.99%
-
Tax Rate - - - - - - - -
Total Cost 7,460 39,341 27,274 17,268 8,406 47,382 27,900 -58.39%
-
Net Worth 32,392 33,501 34,885 37,303 38,040 38,592 44,865 -19.47%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 32,392 33,501 34,885 37,303 38,040 38,592 44,865 -19.47%
NOSH 124,586 124,726 124,768 124,801 123,589 124,652 124,625 -0.02%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin -28.55% -13.39% -13.75% -5.84% -7.04% -28.07% -17.21% -
ROE -5.12% -25.77% -24.75% -16.86% -1.27% -23.68% -8.17% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 4.66 27.82 19.22 13.07 6.35 29.68 19.10 -60.85%
EPS -1.33 -8.00 -6.92 -5.04 -0.39 -7.33 -2.94 -40.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.2686 0.2796 0.2989 0.3078 0.3096 0.36 -19.45%
Adjusted Per Share Value based on latest NOSH - 1,489,230
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 0.15 0.92 0.64 0.43 0.21 0.98 0.63 -61.48%
EPS -0.04 -0.23 -0.23 -0.17 -0.01 -0.24 -0.10 -45.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0086 0.0089 0.0092 0.0099 0.0101 0.0102 0.0119 -19.42%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 0.27 0.23 0.215 0.24 0.28 0.23 0.235 -
P/RPS 5.80 0.83 1.12 1.84 4.41 0.77 1.23 180.40%
P/EPS -20.30 -3.32 -3.11 -4.76 -71.79 -3.14 -7.99 85.87%
EY -4.93 -30.10 -32.19 -21.00 -1.39 -31.87 -12.51 -46.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.86 0.77 0.80 0.91 0.74 0.65 36.68%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 28/12/15 30/09/15 26/06/15 30/03/15 18/12/14 29/09/14 25/06/14 -
Price 0.41 0.19 0.23 0.23 0.28 0.225 0.26 -
P/RPS 8.80 0.68 1.20 1.76 4.41 0.76 1.36 246.06%
P/EPS -30.83 -2.74 -3.32 -4.56 -71.79 -3.07 -8.84 129.45%
EY -3.24 -36.43 -30.09 -21.91 -1.39 -32.58 -11.31 -56.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 0.71 0.82 0.77 0.91 0.73 0.72 68.62%

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