[G3] QoQ TTM Result on 30-Apr-2006 [#3]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
21-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
30-Apr-2006 [#3]
Profit Trend
QoQ- -7.67%
YoY- -50.27%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
TTM Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 54,990 51,638 49,885 44,354 42,266 44,465 50,741 5.49%
PBT 6,425 5,927 5,944 6,487 7,022 9,802 10,217 -26.53%
Tax -1,092 -1,293 -1,617 -2,102 -2,093 -2,683 -2,881 -47.53%
NP 5,333 4,634 4,327 4,385 4,929 7,119 7,336 -19.10%
-
NP to SH 5,473 4,621 4,140 4,167 4,513 6,873 7,420 -18.31%
-
Tax Rate 17.00% 21.82% 27.20% 32.40% 29.81% 27.37% 28.20% -
Total Cost 49,657 47,004 45,558 39,969 37,337 37,346 43,405 9.35%
-
Net Worth 76,825 76,018 72,315 72,846 70,020 70,912 67,999 8.45%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 76,825 76,018 72,315 72,846 70,020 70,912 67,999 8.45%
NOSH 124,615 124,887 125,200 126,666 119,999 125,110 125,925 -0.69%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin 9.70% 8.97% 8.67% 9.89% 11.66% 16.01% 14.46% -
ROE 7.12% 6.08% 5.72% 5.72% 6.45% 9.69% 10.91% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 44.13 41.35 39.84 35.02 35.22 35.54 40.29 6.23%
EPS 4.39 3.70 3.31 3.29 3.76 5.49 5.89 -17.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6165 0.6087 0.5776 0.5751 0.5835 0.5668 0.54 9.20%
Adjusted Per Share Value based on latest NOSH - 126,666
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 1.46 1.37 1.32 1.18 1.12 1.18 1.34 5.86%
EPS 0.15 0.12 0.11 0.11 0.12 0.18 0.20 -17.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0204 0.0201 0.0192 0.0193 0.0186 0.0188 0.018 8.67%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 -
Price 0.52 0.38 0.37 0.44 0.40 0.52 0.56 -
P/RPS 1.18 0.92 0.93 1.26 1.14 1.46 1.39 -10.31%
P/EPS 11.84 10.27 11.19 13.37 10.64 9.47 9.50 15.76%
EY 8.45 9.74 8.94 7.48 9.40 10.56 10.52 -13.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.62 0.64 0.77 0.69 0.92 1.04 -13.23%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 30/03/07 12/12/06 03/10/06 21/06/06 30/03/06 29/12/05 23/09/05 -
Price 0.41 0.41 0.37 0.40 0.42 0.48 0.56 -
P/RPS 0.93 0.99 0.93 1.14 1.19 1.35 1.39 -23.44%
P/EPS 9.34 11.08 11.19 12.16 11.17 8.74 9.50 -1.12%
EY 10.71 9.02 8.94 8.22 8.95 11.44 10.52 1.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.67 0.64 0.70 0.72 0.85 1.04 -25.34%

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