[G3] QoQ TTM Result on 31-Jan-2014 [#2]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
25-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jan-2014 [#2]
Profit Trend
QoQ- -53.2%
YoY- 79.51%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
TTM Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 34,986 36,998 39,226 40,694 41,702 45,504 39,819 -8.24%
PBT -10,349 -10,250 -3,588 -1,964 -660 1,520 -10,505 -0.98%
Tax -151 -134 -642 -626 -632 -632 693 -
NP -10,500 -10,384 -4,230 -2,590 -1,292 888 -9,812 4.60%
-
NP to SH -9,215 -9,137 -3,534 -1,941 -1,267 684 -8,470 5.76%
-
Tax Rate - - - - - 41.58% - -
Total Cost 45,486 47,382 43,456 43,284 42,994 44,616 49,631 -5.63%
-
Net Worth 38,040 38,597 44,986 46,630 49,237 50,178 43,340 -8.30%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 38,040 38,597 44,986 46,630 49,237 50,178 43,340 -8.30%
NOSH 123,589 124,669 124,961 124,846 126,250 127,777 110,000 8.05%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin -30.01% -28.07% -10.78% -6.36% -3.10% 1.95% -24.64% -
ROE -24.22% -23.67% -7.86% -4.16% -2.57% 1.36% -19.54% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 28.31 29.68 31.39 32.60 33.03 35.61 36.20 -15.07%
EPS -7.46 -7.33 -2.83 -1.55 -1.00 0.54 -7.70 -2.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3078 0.3096 0.36 0.3735 0.39 0.3927 0.394 -15.13%
Adjusted Per Share Value based on latest NOSH - 124,846
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 0.93 0.98 1.04 1.08 1.11 1.21 1.06 -8.33%
EPS -0.24 -0.24 -0.09 -0.05 -0.03 0.02 -0.22 5.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0101 0.0102 0.0119 0.0124 0.013 0.0133 0.0115 -8.26%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 0.28 0.23 0.235 0.24 0.28 0.27 0.28 -
P/RPS 0.99 0.78 0.75 0.74 0.85 0.76 0.77 18.18%
P/EPS -3.76 -3.14 -8.31 -15.44 -27.90 50.44 -3.64 2.17%
EY -26.63 -31.87 -12.03 -6.48 -3.58 1.98 -27.50 -2.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.74 0.65 0.64 0.72 0.69 0.71 17.93%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 18/12/14 29/09/14 25/06/14 25/03/14 24/12/13 26/09/13 26/06/13 -
Price 0.28 0.225 0.26 0.25 0.26 0.29 0.30 -
P/RPS 0.99 0.76 0.83 0.77 0.79 0.81 0.83 12.43%
P/EPS -3.76 -3.07 -9.19 -16.08 -25.91 54.17 -3.90 -2.40%
EY -26.63 -32.57 -10.88 -6.22 -3.86 1.85 -25.67 2.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.73 0.72 0.67 0.67 0.74 0.76 12.72%

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