[G3] QoQ Quarter Result on 31-Jul-2005 [#4]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
23-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Jul-2005 [#4]
Profit Trend
QoQ- -47.69%
YoY- -96.52%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
Quarter Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 7,510 10,320 19,859 6,665 5,422 12,519 26,135 -56.55%
PBT 270 773 5,115 329 805 3,553 5,530 -86.71%
Tax -164 -653 -1,712 11 -155 -1,073 -1,580 -78.00%
NP 106 120 3,403 340 650 2,480 3,950 -91.09%
-
NP to SH 304 120 3,403 340 650 2,480 3,950 -81.99%
-
Tax Rate 60.74% 84.48% 33.47% -3.34% 19.25% 30.20% 28.57% -
Total Cost 7,404 10,200 16,456 6,325 4,772 10,039 22,185 -51.98%
-
Net Worth 72,846 70,020 70,912 67,999 68,750 73,000 69,999 2.70%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div - - - - 2,500 - - -
Div Payout % - - - - 384.62% - - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 72,846 70,020 70,912 67,999 68,750 73,000 69,999 2.70%
NOSH 126,666 119,999 125,110 125,925 125,000 99,999 99,999 17.11%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 1.41% 1.16% 17.14% 5.10% 11.99% 19.81% 15.11% -
ROE 0.42% 0.17% 4.80% 0.50% 0.95% 3.40% 5.64% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 5.93 8.60 15.87 5.29 4.34 12.52 26.14 -62.90%
EPS 0.24 0.10 2.72 0.27 0.52 2.48 3.95 -84.62%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.5751 0.5835 0.5668 0.54 0.55 0.73 0.70 -12.31%
Adjusted Per Share Value based on latest NOSH - 125,925
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 0.20 0.27 0.53 0.18 0.14 0.33 0.69 -56.30%
EPS 0.01 0.00 0.09 0.01 0.02 0.07 0.10 -78.54%
DPS 0.00 0.00 0.00 0.00 0.07 0.00 0.00 -
NAPS 0.0193 0.0186 0.0188 0.018 0.0182 0.0193 0.0186 2.50%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 0.44 0.40 0.52 0.56 0.70 0.99 0.88 -
P/RPS 7.42 4.65 3.28 10.58 16.14 7.91 3.37 69.48%
P/EPS 183.33 400.00 19.12 207.41 134.62 39.92 22.28 309.15%
EY 0.55 0.25 5.23 0.48 0.74 2.51 4.49 -75.42%
DY 0.00 0.00 0.00 0.00 2.86 0.00 0.00 -
P/NAPS 0.77 0.69 0.92 1.04 1.27 1.36 1.26 -28.05%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 21/06/06 30/03/06 29/12/05 23/09/05 22/06/05 29/03/05 09/12/04 -
Price 0.40 0.42 0.48 0.56 0.61 0.69 0.81 -
P/RPS 6.75 4.88 3.02 10.58 14.06 5.51 3.10 68.23%
P/EPS 166.67 420.00 17.65 207.41 117.31 27.82 20.51 305.75%
EY 0.60 0.24 5.67 0.48 0.85 3.59 4.88 -75.36%
DY 0.00 0.00 0.00 0.00 3.28 0.00 0.00 -
P/NAPS 0.70 0.72 0.85 1.04 1.11 0.95 1.16 -28.65%

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