[G3] QoQ TTM Result on 31-Jul-2012 [#4]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
26-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jul-2012 [#4]
Profit Trend
QoQ- 36.93%
YoY- 41.19%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
TTM Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 39,819 40,678 41,787 39,408 39,227 42,287 40,845 -1.68%
PBT -10,505 -11,452 -11,333 -13,518 -18,368 -17,212 -18,667 -31.86%
Tax 693 718 312 100 -410 -637 -454 -
NP -9,812 -10,734 -11,021 -13,418 -18,778 -17,849 -19,121 -35.93%
-
NP to SH -8,470 -9,472 -9,506 -11,624 -18,429 -17,380 -18,463 -40.54%
-
Tax Rate - - - - - - - -
Total Cost 49,631 51,412 52,808 52,826 58,005 60,136 59,966 -11.85%
-
Net Worth 43,340 52,444 52,934 51,882 58,912 59,875 60,650 -20.08%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 43,340 52,444 52,934 51,882 58,912 59,875 60,650 -20.08%
NOSH 110,000 124,868 124,758 124,656 124,523 124,430 124,130 -7.74%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin -24.64% -26.39% -26.37% -34.05% -47.87% -42.21% -46.81% -
ROE -19.54% -18.06% -17.96% -22.40% -31.28% -29.03% -30.44% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 36.20 32.58 33.49 31.61 31.50 33.98 32.90 6.58%
EPS -7.70 -7.59 -7.62 -9.32 -14.80 -13.97 -14.87 -35.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.394 0.42 0.4243 0.4162 0.4731 0.4812 0.4886 -13.37%
Adjusted Per Share Value based on latest NOSH - 124,656
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 1.06 1.08 1.11 1.04 1.04 1.12 1.08 -1.23%
EPS -0.22 -0.25 -0.25 -0.31 -0.49 -0.46 -0.49 -41.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0115 0.0139 0.014 0.0137 0.0156 0.0159 0.0161 -20.11%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.28 0.22 0.26 0.24 0.25 0.28 0.31 -
P/RPS 0.77 0.68 0.78 0.76 0.79 0.82 0.94 -12.46%
P/EPS -3.64 -2.90 -3.41 -2.57 -1.69 -2.00 -2.08 45.26%
EY -27.50 -34.48 -29.31 -38.85 -59.20 -49.88 -47.98 -31.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.52 0.61 0.58 0.53 0.58 0.63 8.30%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 26/06/13 22/03/13 19/12/12 26/09/12 26/06/12 26/03/12 21/12/11 -
Price 0.30 0.22 0.25 0.24 0.26 0.29 0.29 -
P/RPS 0.83 0.68 0.75 0.76 0.83 0.85 0.88 -3.82%
P/EPS -3.90 -2.90 -3.28 -2.57 -1.76 -2.08 -1.95 58.80%
EY -25.67 -34.48 -30.48 -38.85 -56.92 -48.16 -51.29 -36.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.52 0.59 0.58 0.55 0.60 0.59 18.40%

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