[G3] QoQ TTM Result on 31-Jan-2015 [#2]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
30-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jan-2015 [#2]
Profit Trend
QoQ- -45.42%
YoY- -590.37%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
TTM Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 32,795 34,845 37,171 36,467 34,986 36,998 39,226 -11.22%
PBT -5,715 -4,594 -9,556 -8,805 -10,349 -10,250 -3,588 36.27%
Tax 157 140 -29 -161 -151 -134 -642 -
NP -5,558 -4,454 -9,585 -8,966 -10,500 -10,384 -4,230 19.90%
-
NP to SH -10,966 -9,791 -14,107 -13,400 -9,215 -9,137 -3,534 112.30%
-
Tax Rate - - - - - - - -
Total Cost 38,353 39,299 46,756 45,433 45,486 47,382 43,456 -7.96%
-
Net Worth 32,392 80,337 168,046 445,131 38,040 38,597 44,986 -19.61%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 32,392 80,337 168,046 445,131 38,040 38,597 44,986 -19.61%
NOSH 124,586 296,666 601,025 1,489,230 123,589 124,669 124,961 -0.19%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin -16.95% -12.78% -25.79% -24.59% -30.01% -28.07% -10.78% -
ROE -33.85% -12.19% -8.39% -3.01% -24.22% -23.67% -7.86% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 26.32 11.75 6.18 2.45 28.31 29.68 31.39 -11.05%
EPS -8.80 -3.30 -2.35 -0.90 -7.46 -7.33 -2.83 112.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.2708 0.2796 0.2989 0.3078 0.3096 0.36 -19.45%
Adjusted Per Share Value based on latest NOSH - 1,489,230
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 0.87 0.92 0.99 0.97 0.93 0.98 1.04 -11.18%
EPS -0.29 -0.26 -0.37 -0.36 -0.24 -0.24 -0.09 117.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0086 0.0213 0.0445 0.118 0.0101 0.0102 0.0119 -19.42%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 0.27 0.23 0.215 0.24 0.28 0.23 0.235 -
P/RPS 1.03 1.96 3.48 9.80 0.99 0.78 0.75 23.48%
P/EPS -3.07 -6.97 -9.16 -26.67 -3.76 -3.14 -8.31 -48.42%
EY -32.60 -14.35 -10.92 -3.75 -26.63 -31.87 -12.03 94.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.85 0.77 0.80 0.91 0.74 0.65 36.68%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 28/12/15 30/09/15 26/06/15 30/03/15 18/12/14 29/09/14 25/06/14 -
Price 0.41 0.19 0.23 0.23 0.28 0.225 0.26 -
P/RPS 1.56 1.62 3.72 9.39 0.99 0.76 0.83 52.12%
P/EPS -4.66 -5.76 -9.80 -25.56 -3.76 -3.07 -9.19 -36.33%
EY -21.47 -17.37 -10.21 -3.91 -26.63 -32.57 -10.88 57.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 0.70 0.82 0.77 0.91 0.73 0.72 68.62%

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