[G3] QoQ TTM Result on 31-Jan-2006 [#2]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
30-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jan-2006 [#2]
Profit Trend
QoQ- -34.34%
YoY- -47.37%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
TTM Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 51,638 49,885 44,354 42,266 44,465 50,741 49,213 3.24%
PBT 5,927 5,944 6,487 7,022 9,802 10,217 11,017 -33.77%
Tax -1,293 -1,617 -2,102 -2,093 -2,683 -2,881 -2,638 -37.75%
NP 4,634 4,327 4,385 4,929 7,119 7,336 8,379 -32.55%
-
NP to SH 4,621 4,140 4,167 4,513 6,873 7,420 8,379 -32.67%
-
Tax Rate 21.82% 27.20% 32.40% 29.81% 27.37% 28.20% 23.94% -
Total Cost 47,004 45,558 39,969 37,337 37,346 43,405 40,834 9.80%
-
Net Worth 76,018 72,315 72,846 70,020 70,912 67,999 68,750 6.90%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 76,018 72,315 72,846 70,020 70,912 67,999 68,750 6.90%
NOSH 124,887 125,200 126,666 119,999 125,110 125,925 125,000 -0.06%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin 8.97% 8.67% 9.89% 11.66% 16.01% 14.46% 17.03% -
ROE 6.08% 5.72% 5.72% 6.45% 9.69% 10.91% 12.19% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 41.35 39.84 35.02 35.22 35.54 40.29 39.37 3.31%
EPS 3.70 3.31 3.29 3.76 5.49 5.89 6.70 -32.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6087 0.5776 0.5751 0.5835 0.5668 0.54 0.55 6.97%
Adjusted Per Share Value based on latest NOSH - 119,999
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 1.37 1.32 1.18 1.12 1.18 1.34 1.30 3.54%
EPS 0.12 0.11 0.11 0.12 0.18 0.20 0.22 -33.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0201 0.0192 0.0193 0.0186 0.0188 0.018 0.0182 6.82%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 -
Price 0.38 0.37 0.44 0.40 0.52 0.56 0.70 -
P/RPS 0.92 0.93 1.26 1.14 1.46 1.39 1.78 -35.51%
P/EPS 10.27 11.19 13.37 10.64 9.47 9.50 10.44 -1.08%
EY 9.74 8.94 7.48 9.40 10.56 10.52 9.58 1.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.64 0.77 0.69 0.92 1.04 1.27 -37.91%
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 12/12/06 03/10/06 21/06/06 30/03/06 29/12/05 23/09/05 22/06/05 -
Price 0.41 0.37 0.40 0.42 0.48 0.56 0.61 -
P/RPS 0.99 0.93 1.14 1.19 1.35 1.39 1.55 -25.77%
P/EPS 11.08 11.19 12.16 11.17 8.74 9.50 9.10 13.98%
EY 9.02 8.94 8.22 8.95 11.44 10.52 10.99 -12.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.64 0.70 0.72 0.85 1.04 1.11 -28.51%

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