[G3] QoQ Quarter Result on 30-Apr-2007 [#3]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
18-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
30-Apr-2007 [#3]
Profit Trend
QoQ- -94.34%
YoY- -81.91%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
Quarter Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 16,179 24,058 11,948 12,523 13,672 21,612 12,196 20.66%
PBT -508 4,696 -1,455 176 1,271 5,098 -214 77.67%
Tax 67 -930 654 -92 -282 -1,058 412 -70.10%
NP -441 3,766 -801 84 989 4,040 198 -
-
NP to SH -174 3,445 -363 55 972 3,884 313 -
-
Tax Rate - 19.80% - 52.27% 22.19% 20.75% - -
Total Cost 16,620 20,292 12,749 12,439 12,683 17,572 11,998 24.19%
-
Net Worth 77,753 78,261 75,504 82,816 76,825 76,018 72,315 4.93%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div - - - - - - 2,504 -
Div Payout % - - - - - - 800.00% -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 77,753 78,261 75,504 82,816 76,825 76,018 72,315 4.93%
NOSH 124,285 124,818 125,172 137,500 124,615 124,887 125,200 -0.48%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin -2.73% 15.65% -6.70% 0.67% 7.23% 18.69% 1.62% -
ROE -0.22% 4.40% -0.48% 0.07% 1.27% 5.11% 0.43% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 13.02 19.27 9.55 9.11 10.97 17.31 9.74 21.28%
EPS -0.14 2.76 -0.29 0.04 0.78 3.11 0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.6256 0.627 0.6032 0.6023 0.6165 0.6087 0.5776 5.45%
Adjusted Per Share Value based on latest NOSH - 137,500
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 0.43 0.64 0.32 0.33 0.36 0.57 0.32 21.70%
EPS 0.00 0.09 -0.01 0.00 0.03 0.10 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.07 -
NAPS 0.0206 0.0207 0.02 0.0219 0.0204 0.0201 0.0192 4.79%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 0.34 0.36 0.41 0.41 0.52 0.38 0.37 -
P/RPS 2.61 1.87 4.30 4.50 4.74 2.20 3.80 -22.10%
P/EPS -242.86 13.04 -141.38 1,025.00 66.67 12.22 148.00 -
EY -0.41 7.67 -0.71 0.10 1.50 8.18 0.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.41 -
P/NAPS 0.54 0.57 0.68 0.68 0.84 0.62 0.64 -10.68%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 27/03/08 24/12/07 24/09/07 18/06/07 30/03/07 12/12/06 03/10/06 -
Price 0.39 0.32 0.37 0.41 0.41 0.41 0.37 -
P/RPS 3.00 1.66 3.88 4.50 3.74 2.37 3.80 -14.54%
P/EPS -278.57 11.59 -127.59 1,025.00 52.56 13.18 148.00 -
EY -0.36 8.63 -0.78 0.10 1.90 7.59 0.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.41 -
P/NAPS 0.62 0.51 0.61 0.68 0.67 0.67 0.64 -2.08%

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