[G3] QoQ Quarter Result on 31-Jul-2010 [#4]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
24-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jul-2010 [#4]
Profit Trend
QoQ- -4.14%
YoY- -112.75%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
Quarter Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 12,345 7,656 13,696 10,238 10,484 10,348 17,732 -21.50%
PBT 160 -1,966 -1,934 -1,076 -1,740 -2,631 3,183 -86.45%
Tax -238 -229 -114 162 -349 -443 -888 -58.53%
NP -78 -2,195 -2,048 -914 -2,089 -3,074 2,295 -
-
NP to SH -78 -2,066 -1,875 -1,585 -1,522 -1,841 2,756 -
-
Tax Rate 148.75% - - - - - 27.90% -
Total Cost 12,423 9,851 15,744 11,152 12,573 13,422 15,437 -13.51%
-
Net Worth 68,451 68,451 69,787 73,866 75,600 78,702 81,189 -10.78%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 68,451 68,451 69,787 73,866 75,600 78,702 81,189 -10.78%
NOSH 124,457 124,457 125,000 125,196 124,754 124,391 125,272 -0.43%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin -0.63% -28.67% -14.95% -8.93% -19.93% -29.71% 12.94% -
ROE -0.11% -3.02% -2.69% -2.15% -2.01% -2.34% 3.39% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 9.92 6.15 10.96 8.18 8.40 8.32 14.15 -21.13%
EPS 0.00 -1.66 -1.50 -1.27 -1.22 -1.48 2.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.55 0.5583 0.59 0.606 0.6327 0.6481 -10.39%
Adjusted Per Share Value based on latest NOSH - 125,196
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 0.33 0.20 0.36 0.27 0.28 0.27 0.47 -21.05%
EPS 0.00 -0.05 -0.05 -0.04 -0.04 -0.05 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0181 0.0181 0.0185 0.0196 0.02 0.0209 0.0215 -10.87%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 0.29 0.34 0.37 0.43 0.51 0.57 0.60 -
P/RPS 2.92 5.53 3.38 5.26 6.07 6.85 4.24 -22.06%
P/EPS -462.73 -20.48 -24.67 -33.97 -41.80 -38.51 27.27 -
EY -0.22 -4.88 -4.05 -2.94 -2.39 -2.60 3.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.62 0.66 0.73 0.84 0.90 0.93 -31.33%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 24/06/11 25/03/11 21/12/10 24/09/10 28/06/10 25/03/10 30/12/09 -
Price 0.26 0.335 0.37 0.42 0.47 0.54 0.60 -
P/RPS 2.62 5.45 3.38 5.14 5.59 6.49 4.24 -27.51%
P/EPS -414.86 -20.18 -24.67 -33.18 -38.52 -36.49 27.27 -
EY -0.24 -4.96 -4.05 -3.01 -2.60 -2.74 3.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.61 0.66 0.71 0.78 0.85 0.93 -36.63%

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