[G3] QoQ Quarter Result on 31-Jul-2007 [#4]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
24-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jul-2007 [#4]
Profit Trend
QoQ- -760.0%
YoY- -215.97%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
Quarter Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 11,310 16,179 24,058 11,948 12,523 13,672 21,612 -35.08%
PBT 1,189 -508 4,696 -1,455 176 1,271 5,098 -62.14%
Tax -748 67 -930 654 -92 -282 -1,058 -20.65%
NP 441 -441 3,766 -801 84 989 4,040 -77.19%
-
NP to SH 391 -174 3,445 -363 55 972 3,884 -78.38%
-
Tax Rate 62.91% - 19.80% - 52.27% 22.19% 20.75% -
Total Cost 10,869 16,620 20,292 12,749 12,439 12,683 17,572 -27.42%
-
Net Worth 79,297 77,753 78,261 75,504 82,816 76,825 76,018 2.85%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 79,297 77,753 78,261 75,504 82,816 76,825 76,018 2.85%
NOSH 126,129 124,285 124,818 125,172 137,500 124,615 124,887 0.66%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 3.90% -2.73% 15.65% -6.70% 0.67% 7.23% 18.69% -
ROE 0.49% -0.22% 4.40% -0.48% 0.07% 1.27% 5.11% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 8.97 13.02 19.27 9.55 9.11 10.97 17.31 -35.51%
EPS 0.31 -0.14 2.76 -0.29 0.04 0.78 3.11 -78.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6287 0.6256 0.627 0.6032 0.6023 0.6165 0.6087 2.18%
Adjusted Per Share Value based on latest NOSH - 125,172
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 0.30 0.43 0.64 0.32 0.33 0.36 0.57 -34.83%
EPS 0.01 0.00 0.09 -0.01 0.00 0.03 0.10 -78.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.021 0.0206 0.0207 0.02 0.0219 0.0204 0.0201 2.96%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 0.41 0.34 0.36 0.41 0.41 0.52 0.38 -
P/RPS 4.57 2.61 1.87 4.30 4.50 4.74 2.20 62.87%
P/EPS 132.26 -242.86 13.04 -141.38 1,025.00 66.67 12.22 390.00%
EY 0.76 -0.41 7.67 -0.71 0.10 1.50 8.18 -79.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.54 0.57 0.68 0.68 0.84 0.62 3.20%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 25/06/08 27/03/08 24/12/07 24/09/07 18/06/07 30/03/07 12/12/06 -
Price 0.34 0.39 0.32 0.37 0.41 0.41 0.41 -
P/RPS 3.79 3.00 1.66 3.88 4.50 3.74 2.37 36.78%
P/EPS 109.68 -278.57 11.59 -127.59 1,025.00 52.56 13.18 311.18%
EY 0.91 -0.36 8.63 -0.78 0.10 1.90 7.59 -75.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.62 0.51 0.61 0.68 0.67 0.67 -13.40%

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