[G3] QoQ Quarter Result on 31-Jan-2009 [#2]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
20-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jan-2009 [#2]
Profit Trend
QoQ- -85.19%
YoY- 333.33%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
Quarter Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 17,732 17,540 14,900 13,690 23,304 5,225 11,310 34.84%
PBT 3,183 -384 -448 533 4,505 -4,147 1,189 92.45%
Tax -888 238 4 -312 -1,027 1,026 -748 12.08%
NP 2,295 -146 -444 221 3,478 -3,121 441 199.40%
-
NP to SH 2,756 -745 341 406 2,741 -2,966 391 266.31%
-
Tax Rate 27.90% - - 58.54% 22.80% - 62.91% -
Total Cost 15,437 17,686 15,344 13,469 19,826 8,346 10,869 26.27%
-
Net Worth 81,189 78,331 79,010 78,840 77,599 77,391 79,297 1.58%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 81,189 78,331 79,010 78,840 77,599 77,391 79,297 1.58%
NOSH 125,272 125,692 126,296 126,875 125,159 125,147 126,129 -0.45%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 12.94% -0.83% -2.98% 1.61% 14.92% -59.73% 3.90% -
ROE 3.39% -0.95% 0.43% 0.51% 3.53% -3.83% 0.49% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 14.15 13.95 11.80 10.79 18.62 4.18 8.97 35.39%
EPS 2.20 -0.60 0.27 0.32 2.19 -2.37 0.31 267.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6481 0.6232 0.6256 0.6214 0.62 0.6184 0.6287 2.04%
Adjusted Per Share Value based on latest NOSH - 126,875
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 0.47 0.46 0.39 0.36 0.62 0.14 0.30 34.78%
EPS 0.07 -0.02 0.01 0.01 0.07 -0.08 0.01 264.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0215 0.0208 0.0209 0.0209 0.0206 0.0205 0.021 1.57%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 0.60 0.34 0.34 0.40 0.36 0.38 0.41 -
P/RPS 4.24 2.44 2.88 3.71 1.93 9.10 4.57 -4.86%
P/EPS 27.27 -57.36 125.93 125.00 16.44 -16.03 132.26 -64.99%
EY 3.67 -1.74 0.79 0.80 6.08 -6.24 0.76 184.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.55 0.54 0.64 0.58 0.61 0.65 26.89%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/12/09 29/09/09 25/06/09 20/03/09 18/12/08 29/09/08 25/06/08 -
Price 0.60 0.39 0.44 0.36 0.33 0.37 0.34 -
P/RPS 4.24 2.79 3.73 3.34 1.77 8.86 3.79 7.74%
P/EPS 27.27 -65.80 162.96 112.50 15.07 -15.61 109.68 -60.35%
EY 3.67 -1.52 0.61 0.89 6.64 -6.41 0.91 152.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.63 0.70 0.58 0.53 0.60 0.54 43.53%

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