[G3] QoQ TTM Result on 31-Jan-2010 [#2]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
25-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jan-2010 [#2]
Profit Trend
QoQ- -81.47%
YoY- -10.66%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
TTM Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 44,766 48,802 56,104 60,520 63,862 69,434 57,119 -14.95%
PBT -7,381 -2,264 -1,572 -280 2,884 4,206 443 -
Tax -744 -1,518 -1,442 -1,089 -958 -1,097 -309 79.35%
NP -8,125 -3,782 -3,014 -1,369 1,926 3,109 134 -
-
NP to SH -7,390 -2,759 -1,919 511 2,758 2,743 522 -
-
Tax Rate - - - - 33.22% 26.08% 69.75% -
Total Cost 52,891 52,584 59,118 61,889 61,936 66,325 56,985 -4.83%
-
Net Worth 69,787 73,866 75,600 78,702 81,189 78,331 79,010 -7.92%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 69,787 73,866 75,600 78,702 81,189 78,331 79,010 -7.92%
NOSH 125,000 125,196 124,754 124,391 125,272 125,692 126,296 -0.68%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin -18.15% -7.75% -5.37% -2.26% 3.02% 4.48% 0.23% -
ROE -10.59% -3.74% -2.54% 0.65% 3.40% 3.50% 0.66% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 35.81 38.98 44.97 48.65 50.98 55.24 45.23 -14.38%
EPS -5.91 -2.20 -1.54 0.41 2.20 2.18 0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5583 0.59 0.606 0.6327 0.6481 0.6232 0.6256 -7.28%
Adjusted Per Share Value based on latest NOSH - 124,391
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 1.19 1.29 1.49 1.60 1.69 1.84 1.51 -14.64%
EPS -0.20 -0.07 -0.05 0.01 0.07 0.07 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0185 0.0196 0.02 0.0209 0.0215 0.0208 0.0209 -7.78%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 0.37 0.43 0.51 0.57 0.60 0.34 0.34 -
P/RPS 1.03 1.10 1.13 1.17 1.18 0.62 0.75 23.48%
P/EPS -6.26 -19.51 -33.16 138.75 27.25 15.58 82.26 -
EY -15.98 -5.12 -3.02 0.72 3.67 6.42 1.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.73 0.84 0.90 0.93 0.55 0.54 14.27%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 21/12/10 24/09/10 28/06/10 25/03/10 30/12/09 29/09/09 25/06/09 -
Price 0.37 0.42 0.47 0.54 0.60 0.39 0.44 -
P/RPS 1.03 1.08 1.05 1.11 1.18 0.71 0.97 4.07%
P/EPS -6.26 -19.06 -30.55 131.45 27.25 17.87 106.46 -
EY -15.98 -5.25 -3.27 0.76 3.67 5.60 0.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.71 0.78 0.85 0.93 0.63 0.70 -3.83%

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