[G3] QoQ Cumulative Quarter Result on 31-Oct-2008 [#1]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
18-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Oct-2008 [#1]
Profit Trend
QoQ- 304.28%
YoY- -20.44%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
Cumulative Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 69,434 51,894 36,994 23,304 56,772 51,547 40,237 43.91%
PBT 4,206 4,590 5,038 4,505 1,302 5,377 4,188 0.28%
Tax -1,097 -1,335 -1,339 -1,027 -664 -1,611 -863 17.36%
NP 3,109 3,255 3,699 3,478 638 3,766 3,325 -4.38%
-
NP to SH 2,743 3,488 3,147 2,741 678 3,662 3,271 -11.08%
-
Tax Rate 26.08% 29.08% 26.58% 22.80% 51.00% 29.96% 20.61% -
Total Cost 66,325 48,639 33,295 19,826 56,134 47,781 36,912 47.85%
-
Net Worth 78,632 78,211 77,601 77,599 75,167 78,576 78,104 0.45%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 78,632 78,211 77,601 77,599 75,167 78,576 78,104 0.45%
NOSH 124,813 125,017 124,880 125,159 124,285 124,982 124,847 -0.01%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 4.48% 6.27% 10.00% 14.92% 1.12% 7.31% 8.26% -
ROE 3.49% 4.46% 4.06% 3.53% 0.90% 4.66% 4.19% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 55.63 41.51 29.62 18.62 45.68 41.24 32.23 43.93%
EPS 2.19 2.79 2.52 2.19 0.54 2.93 2.62 -11.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.6256 0.6214 0.62 0.6048 0.6287 0.6256 0.46%
Adjusted Per Share Value based on latest NOSH - 125,159
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 1.84 1.38 0.98 0.62 1.50 1.37 1.07 43.58%
EPS 0.07 0.09 0.08 0.07 0.02 0.10 0.09 -15.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0208 0.0207 0.0206 0.0206 0.0199 0.0208 0.0207 0.32%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 0.34 0.34 0.40 0.36 0.38 0.41 0.34 -
P/RPS 0.61 0.82 1.35 1.93 0.83 0.99 1.05 -30.39%
P/EPS 15.47 12.19 15.87 16.44 69.66 13.99 12.98 12.42%
EY 6.46 8.21 6.30 6.08 1.44 7.15 7.71 -11.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.54 0.64 0.58 0.63 0.65 0.54 0.00%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 29/09/09 25/06/09 20/03/09 18/12/08 29/09/08 25/06/08 27/03/08 -
Price 0.39 0.44 0.36 0.33 0.37 0.34 0.39 -
P/RPS 0.70 1.06 1.22 1.77 0.81 0.82 1.21 -30.59%
P/EPS 17.75 15.77 14.29 15.07 67.83 11.60 14.89 12.43%
EY 5.64 6.34 7.00 6.64 1.47 8.62 6.72 -11.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.70 0.58 0.53 0.61 0.54 0.62 0.00%

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