[G3] QoQ Quarter Result on 31-Jan-2005 [#2]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
29-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Jan-2005 [#2]
Profit Trend
QoQ- -37.22%
YoY- -19.27%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
Quarter Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 19,859 6,665 5,422 12,519 26,135 5,137 11,675 42.35%
PBT 5,115 329 805 3,553 5,530 9,569 859 227.45%
Tax -1,712 11 -155 -1,073 -1,580 190 -93 593.49%
NP 3,403 340 650 2,480 3,950 9,759 766 169.51%
-
NP to SH 3,403 340 650 2,480 3,950 9,759 846 152.28%
-
Tax Rate 33.47% -3.34% 19.25% 30.20% 28.57% -1.99% 10.83% -
Total Cost 16,456 6,325 4,772 10,039 22,185 -4,622 10,909 31.43%
-
Net Worth 70,912 67,999 68,750 73,000 69,999 65,723 60,277 11.40%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div - - 2,500 - - - - -
Div Payout % - - 384.62% - - - - -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 70,912 67,999 68,750 73,000 69,999 65,723 60,277 11.40%
NOSH 125,110 125,925 125,000 99,999 99,999 99,581 105,749 11.82%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 17.14% 5.10% 11.99% 19.81% 15.11% 189.97% 6.56% -
ROE 4.80% 0.50% 0.95% 3.40% 5.64% 14.85% 1.40% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 15.87 5.29 4.34 12.52 26.14 5.16 11.04 27.28%
EPS 2.72 0.27 0.52 2.48 3.95 9.80 0.80 125.60%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.5668 0.54 0.55 0.73 0.70 0.66 0.57 -0.37%
Adjusted Per Share Value based on latest NOSH - 99,999
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 0.53 0.18 0.14 0.33 0.69 0.14 0.31 42.84%
EPS 0.09 0.01 0.02 0.07 0.10 0.26 0.02 171.82%
DPS 0.00 0.00 0.07 0.00 0.00 0.00 0.00 -
NAPS 0.0188 0.018 0.0182 0.0193 0.0186 0.0174 0.016 11.31%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 0.52 0.56 0.70 0.99 0.88 0.81 0.97 -
P/RPS 3.28 10.58 16.14 7.91 3.37 15.70 8.79 -48.07%
P/EPS 19.12 207.41 134.62 39.92 22.28 8.27 121.25 -70.71%
EY 5.23 0.48 0.74 2.51 4.49 12.10 0.82 242.76%
DY 0.00 0.00 2.86 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.04 1.27 1.36 1.26 1.23 1.70 -33.51%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 29/12/05 23/09/05 22/06/05 29/03/05 09/12/04 15/10/04 16/06/04 -
Price 0.48 0.56 0.61 0.69 0.81 0.90 0.88 -
P/RPS 3.02 10.58 14.06 5.51 3.10 17.45 7.97 -47.54%
P/EPS 17.65 207.41 117.31 27.82 20.51 9.18 110.00 -70.37%
EY 5.67 0.48 0.85 3.59 4.88 10.89 0.91 237.47%
DY 0.00 0.00 3.28 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.04 1.11 0.95 1.16 1.36 1.54 -32.63%

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