[G3] QoQ Cumulative Quarter Result on 31-Jul-2011 [#4]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
29-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Jul-2011 [#4]
Profit Trend
QoQ- -357.46%
YoY- -801.78%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
Cumulative Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 29,671 20,386 11,288 43,253 33,697 21,352 13,696 67.50%
PBT -1,949 -953 -442 -20,159 -3,740 -3,900 -1,934 0.51%
Tax -635 -624 -212 -356 -581 -343 -114 214.55%
NP -2,584 -1,577 -654 -20,515 -4,321 -4,243 -2,048 16.78%
-
NP to SH -2,600 -1,554 -571 -19,767 -4,321 -3,941 -1,875 24.37%
-
Tax Rate - - - - - - - -
Total Cost 32,255 21,963 11,942 63,768 38,018 25,595 15,744 61.37%
-
Net Worth 59,137 59,822 60,650 63,079 75,207 68,593 69,787 -10.46%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 59,137 59,822 60,650 63,079 75,207 68,593 69,787 -10.46%
NOSH 125,000 124,320 124,130 124,737 136,740 124,715 125,000 0.00%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin -8.71% -7.74% -5.79% -47.43% -12.82% -19.87% -14.95% -
ROE -4.40% -2.60% -0.94% -31.34% -5.75% -5.75% -2.69% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 23.74 16.40 9.09 34.68 24.64 17.12 10.96 67.48%
EPS -2.08 -1.25 -0.46 -15.85 -3.16 -3.16 -1.50 24.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4731 0.4812 0.4886 0.5057 0.55 0.55 0.5583 -10.46%
Adjusted Per Share Value based on latest NOSH - 124,766
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 0.79 0.54 0.30 1.15 0.89 0.57 0.36 68.94%
EPS -0.07 -0.04 -0.02 -0.52 -0.11 -0.10 -0.05 25.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0157 0.0159 0.0161 0.0167 0.0199 0.0182 0.0185 -10.37%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 0.25 0.28 0.31 0.24 0.29 0.34 0.37 -
P/RPS 1.05 1.71 3.41 0.69 1.18 1.99 3.38 -54.16%
P/EPS -12.02 -22.40 -67.39 -1.51 -9.18 -10.76 -24.67 -38.10%
EY -8.32 -4.46 -1.48 -66.03 -10.90 -9.29 -4.05 61.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.58 0.63 0.47 0.53 0.62 0.66 -13.61%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 26/06/12 26/03/12 21/12/11 29/09/11 24/06/11 25/03/11 21/12/10 -
Price 0.26 0.29 0.29 0.23 0.26 0.335 0.37 -
P/RPS 1.10 1.77 3.19 0.66 1.06 1.96 3.38 -52.71%
P/EPS -12.50 -23.20 -63.04 -1.45 -8.23 -10.60 -24.67 -36.46%
EY -8.00 -4.31 -1.59 -68.90 -12.15 -9.43 -4.05 57.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.60 0.59 0.45 0.47 0.61 0.66 -11.45%

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