[G3] QoQ Cumulative Quarter Result on 31-Oct-2009 [#1]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
30-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Oct-2009 [#1]
Profit Trend
QoQ- 0.47%
YoY- 0.55%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
Cumulative Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 48,802 38,564 28,080 17,732 69,434 51,894 36,994 20.34%
PBT -2,264 -1,188 552 3,183 4,206 4,590 5,038 -
Tax -1,518 -1,680 -1,331 -888 -1,097 -1,335 -1,339 8.74%
NP -3,782 -2,868 -779 2,295 3,109 3,255 3,699 -
-
NP to SH -2,192 -607 915 2,756 2,743 3,488 3,147 -
-
Tax Rate - - 241.12% 27.90% 26.08% 29.08% 26.58% -
Total Cost 52,584 41,432 28,859 15,437 66,325 48,639 33,295 35.73%
-
Net Worth 73,249 75,069 79,304 81,189 78,632 78,211 77,601 -3.78%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 73,249 75,069 79,304 81,189 78,632 78,211 77,601 -3.78%
NOSH 124,829 123,877 125,342 125,272 124,813 125,017 124,880 -0.02%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin -7.75% -7.44% -2.77% 12.94% 4.48% 6.27% 10.00% -
ROE -2.99% -0.81% 1.15% 3.39% 3.49% 4.46% 4.06% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 39.09 31.13 22.40 14.15 55.63 41.51 29.62 20.37%
EPS -1.75 -0.49 0.73 2.20 2.19 2.79 2.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5868 0.606 0.6327 0.6481 0.63 0.6256 0.6214 -3.75%
Adjusted Per Share Value based on latest NOSH - 125,272
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 1.29 1.02 0.74 0.47 1.84 1.38 0.98 20.16%
EPS -0.06 -0.02 0.02 0.07 0.07 0.09 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0194 0.0199 0.021 0.0215 0.0208 0.0207 0.0206 -3.93%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.43 0.51 0.57 0.60 0.34 0.34 0.40 -
P/RPS 1.10 1.64 2.54 4.24 0.61 0.82 1.35 -12.79%
P/EPS -24.49 -104.08 78.08 27.27 15.47 12.19 15.87 -
EY -4.08 -0.96 1.28 3.67 6.46 8.21 6.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.84 0.90 0.93 0.54 0.54 0.64 9.19%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 24/09/10 28/06/10 25/03/10 30/12/09 29/09/09 25/06/09 20/03/09 -
Price 0.42 0.47 0.54 0.60 0.39 0.44 0.36 -
P/RPS 1.07 1.51 2.41 4.24 0.70 1.06 1.22 -8.39%
P/EPS -23.92 -95.92 73.97 27.27 17.75 15.77 14.29 -
EY -4.18 -1.04 1.35 3.67 5.64 6.34 7.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.78 0.85 0.93 0.62 0.70 0.58 15.55%

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