[G3] QoQ Quarter Result on 30-Apr-2011 [#3]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
24-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
30-Apr-2011 [#3]
Profit Trend
QoQ- 96.22%
YoY- 94.88%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
Quarter Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 9,098 11,288 9,556 12,345 7,656 13,696 10,238 -7.54%
PBT -511 -442 -16,419 160 -1,966 -1,934 -1,076 -39.04%
Tax -412 -212 225 -238 -229 -114 162 -
NP -923 -654 -16,194 -78 -2,195 -2,048 -914 0.65%
-
NP to SH -983 -571 -15,829 -78 -2,066 -1,875 -1,585 -27.21%
-
Tax Rate - - - 148.75% - - - -
Total Cost 10,021 11,942 25,750 12,423 9,851 15,744 11,152 -6.86%
-
Net Worth 59,875 60,650 64,417 68,451 68,451 69,787 73,866 -13.03%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 59,875 60,650 64,417 68,451 68,451 69,787 73,866 -13.03%
NOSH 124,430 124,130 124,766 124,457 124,457 125,000 125,196 -0.40%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin -10.15% -5.79% -169.46% -0.63% -28.67% -14.95% -8.93% -
ROE -1.64% -0.94% -24.57% -0.11% -3.02% -2.69% -2.15% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 7.31 9.09 7.66 9.92 6.15 10.96 8.18 -7.20%
EPS -0.79 -0.46 -12.68 0.00 -1.66 -1.50 -1.27 -27.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4812 0.4886 0.5163 0.55 0.55 0.5583 0.59 -12.67%
Adjusted Per Share Value based on latest NOSH - 124,457
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 0.24 0.30 0.25 0.33 0.20 0.36 0.27 -7.53%
EPS -0.03 -0.02 -0.42 0.00 -0.05 -0.05 -0.04 -17.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0159 0.0161 0.0171 0.0181 0.0181 0.0185 0.0196 -12.98%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 0.28 0.31 0.24 0.29 0.34 0.37 0.43 -
P/RPS 3.83 3.41 3.13 2.92 5.53 3.38 5.26 -19.01%
P/EPS -35.44 -67.39 -1.89 -462.73 -20.48 -24.67 -33.97 2.85%
EY -2.82 -1.48 -52.86 -0.22 -4.88 -4.05 -2.94 -2.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.63 0.46 0.53 0.62 0.66 0.73 -14.18%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 26/03/12 21/12/11 29/09/11 24/06/11 25/03/11 21/12/10 24/09/10 -
Price 0.29 0.29 0.23 0.26 0.335 0.37 0.42 -
P/RPS 3.97 3.19 3.00 2.62 5.45 3.38 5.14 -15.77%
P/EPS -36.71 -63.04 -1.81 -414.86 -20.18 -24.67 -33.18 6.95%
EY -2.72 -1.59 -55.16 -0.24 -4.96 -4.05 -3.01 -6.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.59 0.45 0.47 0.61 0.66 0.71 -10.58%

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