[G3] QoQ Cumulative Quarter Result on 31-Jul-2013 [#4]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
26-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jul-2013 [#4]
Profit Trend
QoQ- 13.74%
YoY- 109.26%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
Cumulative Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 23,804 16,846 9,865 45,504 30,082 21,656 13,667 44.90%
PBT -4,044 -2,371 -437 1,520 1,064 1,113 1,743 -
Tax -52 0 0 -632 -42 -6 0 -
NP -4,096 -2,371 -437 888 1,022 1,107 1,743 -
-
NP to SH -3,664 -2,027 -404 1,076 946 990 1,547 -
-
Tax Rate - - - 41.58% 3.95% 0.54% 0.00% -
Total Cost 27,900 19,217 10,302 44,616 29,060 20,549 11,924 76.52%
-
Net Worth 44,865 46,446 49,237 48,979 49,042 52,632 52,934 -10.46%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 44,865 46,446 49,237 48,979 49,042 52,632 52,934 -10.46%
NOSH 124,625 124,355 126,250 124,725 124,473 125,316 124,758 -0.07%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin -17.21% -14.07% -4.43% 1.95% 3.40% 5.11% 12.75% -
ROE -8.17% -4.36% -0.82% 2.20% 1.93% 1.88% 2.92% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 19.10 13.55 7.81 36.48 24.17 17.28 10.95 45.05%
EPS -2.94 -1.63 -0.32 0.86 0.76 0.79 1.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.3735 0.39 0.3927 0.394 0.42 0.4243 -10.40%
Adjusted Per Share Value based on latest NOSH - 127,777
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 0.63 0.45 0.26 1.21 0.80 0.57 0.36 45.36%
EPS -0.10 -0.05 -0.01 0.03 0.03 0.03 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0119 0.0123 0.013 0.013 0.013 0.0139 0.014 -10.29%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 0.235 0.24 0.28 0.27 0.28 0.22 0.26 -
P/RPS 1.23 1.77 3.58 0.74 1.16 1.27 2.37 -35.49%
P/EPS -7.99 -14.72 -87.50 31.30 36.84 27.85 20.97 -
EY -12.51 -6.79 -1.14 3.20 2.71 3.59 4.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.64 0.72 0.69 0.71 0.52 0.61 4.33%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 25/06/14 25/03/14 24/12/13 26/09/13 26/06/13 22/03/13 19/12/12 -
Price 0.26 0.25 0.26 0.29 0.30 0.22 0.25 -
P/RPS 1.36 1.85 3.33 0.79 1.24 1.27 2.28 -29.20%
P/EPS -8.84 -15.34 -81.25 33.62 39.47 27.85 20.16 -
EY -11.31 -6.52 -1.23 2.97 2.53 3.59 4.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.67 0.67 0.74 0.76 0.52 0.59 14.23%

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