[G3] QoQ Quarter Result on 30-Apr-2005 [#3]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
22-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
30-Apr-2005 [#3]
Profit Trend
QoQ- -73.79%
YoY- -23.17%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
Quarter Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 10,320 19,859 6,665 5,422 12,519 26,135 5,137 59.01%
PBT 773 5,115 329 805 3,553 5,530 9,569 -81.22%
Tax -653 -1,712 11 -155 -1,073 -1,580 190 -
NP 120 3,403 340 650 2,480 3,950 9,759 -94.62%
-
NP to SH 120 3,403 340 650 2,480 3,950 9,759 -94.62%
-
Tax Rate 84.48% 33.47% -3.34% 19.25% 30.20% 28.57% -1.99% -
Total Cost 10,200 16,456 6,325 4,772 10,039 22,185 -4,622 -
-
Net Worth 70,020 70,912 67,999 68,750 73,000 69,999 65,723 4.30%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div - - - 2,500 - - - -
Div Payout % - - - 384.62% - - - -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 70,020 70,912 67,999 68,750 73,000 69,999 65,723 4.30%
NOSH 119,999 125,110 125,925 125,000 99,999 99,999 99,581 13.20%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 1.16% 17.14% 5.10% 11.99% 19.81% 15.11% 189.97% -
ROE 0.17% 4.80% 0.50% 0.95% 3.40% 5.64% 14.85% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 8.60 15.87 5.29 4.34 12.52 26.14 5.16 40.44%
EPS 0.10 2.72 0.27 0.52 2.48 3.95 9.80 -95.25%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.5835 0.5668 0.54 0.55 0.73 0.70 0.66 -7.86%
Adjusted Per Share Value based on latest NOSH - 125,000
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 0.27 0.53 0.18 0.14 0.33 0.69 0.14 54.75%
EPS 0.00 0.09 0.01 0.02 0.07 0.10 0.26 -
DPS 0.00 0.00 0.00 0.07 0.00 0.00 0.00 -
NAPS 0.0186 0.0188 0.018 0.0182 0.0193 0.0186 0.0174 4.53%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 0.40 0.52 0.56 0.70 0.99 0.88 0.81 -
P/RPS 4.65 3.28 10.58 16.14 7.91 3.37 15.70 -55.46%
P/EPS 400.00 19.12 207.41 134.62 39.92 22.28 8.27 1218.15%
EY 0.25 5.23 0.48 0.74 2.51 4.49 12.10 -92.41%
DY 0.00 0.00 0.00 2.86 0.00 0.00 0.00 -
P/NAPS 0.69 0.92 1.04 1.27 1.36 1.26 1.23 -31.90%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 30/03/06 29/12/05 23/09/05 22/06/05 29/03/05 09/12/04 15/10/04 -
Price 0.42 0.48 0.56 0.61 0.69 0.81 0.90 -
P/RPS 4.88 3.02 10.58 14.06 5.51 3.10 17.45 -57.13%
P/EPS 420.00 17.65 207.41 117.31 27.82 20.51 9.18 1170.32%
EY 0.24 5.67 0.48 0.85 3.59 4.88 10.89 -92.08%
DY 0.00 0.00 0.00 3.28 0.00 0.00 0.00 -
P/NAPS 0.72 0.85 1.04 1.11 0.95 1.16 1.36 -34.48%

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