[G3] QoQ Cumulative Quarter Result on 31-Jul-2007 [#4]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
24-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jul-2007 [#4]
Profit Trend
QoQ- -7.43%
YoY- 9.86%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
Cumulative Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 51,547 40,237 24,058 59,187 47,807 35,284 21,612 78.60%
PBT 5,377 4,188 4,696 5,042 6,545 6,369 5,098 3.61%
Tax -1,611 -863 -930 -732 -1,432 -1,340 -1,058 32.38%
NP 3,766 3,325 3,766 4,310 5,113 5,029 4,040 -4.57%
-
NP to SH 3,662 3,271 3,445 4,546 4,911 4,856 3,884 -3.85%
-
Tax Rate 29.96% 20.61% 19.80% 14.52% 21.88% 21.04% 20.75% -
Total Cost 47,781 36,912 20,292 54,877 42,694 30,255 17,572 94.93%
-
Net Worth 78,576 78,104 78,261 75,504 75,264 77,157 76,018 2.23%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 78,576 78,104 78,261 75,504 75,264 77,157 76,018 2.23%
NOSH 124,982 124,847 124,818 124,945 124,961 125,154 124,887 0.05%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 7.31% 8.26% 15.65% 7.28% 10.70% 14.25% 18.69% -
ROE 4.66% 4.19% 4.40% 6.02% 6.52% 6.29% 5.11% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 41.24 32.23 19.27 47.37 38.26 28.19 17.31 78.47%
EPS 2.93 2.62 2.76 3.64 3.93 3.88 3.11 -3.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6287 0.6256 0.627 0.6043 0.6023 0.6165 0.6087 2.18%
Adjusted Per Share Value based on latest NOSH - 125,172
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 1.37 1.07 0.64 1.57 1.27 0.94 0.57 79.52%
EPS 0.10 0.09 0.09 0.12 0.13 0.13 0.10 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0208 0.0207 0.0207 0.02 0.0199 0.0204 0.0201 2.31%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 0.41 0.34 0.36 0.41 0.41 0.52 0.38 -
P/RPS 0.99 1.05 1.87 0.87 1.07 1.84 2.20 -41.30%
P/EPS 13.99 12.98 13.04 11.27 10.43 13.40 12.22 9.44%
EY 7.15 7.71 7.67 8.87 9.59 7.46 8.18 -8.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.54 0.57 0.68 0.68 0.84 0.62 3.20%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 25/06/08 27/03/08 24/12/07 24/09/07 18/06/07 30/03/07 12/12/06 -
Price 0.34 0.39 0.32 0.37 0.41 0.41 0.41 -
P/RPS 0.82 1.21 1.66 0.78 1.07 1.45 2.37 -50.74%
P/EPS 11.60 14.89 11.59 10.17 10.43 10.57 13.18 -8.16%
EY 8.62 6.72 8.63 9.83 9.59 9.46 7.59 8.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.62 0.51 0.61 0.68 0.67 0.67 -13.40%

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