[G3] QoQ TTM Result on 31-Jul-2014 [#4]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
29-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jul-2014 [#4]
Profit Trend
QoQ- -158.55%
YoY- -1435.82%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
TTM Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 37,171 36,467 34,986 36,998 39,226 40,694 41,702 -7.40%
PBT -9,556 -8,805 -10,349 -10,250 -3,588 -1,964 -660 496.96%
Tax -29 -161 -151 -134 -642 -626 -632 -87.25%
NP -9,585 -8,966 -10,500 -10,384 -4,230 -2,590 -1,292 281.78%
-
NP to SH -14,107 -13,400 -9,215 -9,137 -3,534 -1,941 -1,267 400.82%
-
Tax Rate - - - - - - - -
Total Cost 46,756 45,433 45,486 47,382 43,456 43,284 42,994 5.76%
-
Net Worth 168,046 445,131 38,040 38,597 44,986 46,630 49,237 127.19%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 168,046 445,131 38,040 38,597 44,986 46,630 49,237 127.19%
NOSH 601,025 1,489,230 123,589 124,669 124,961 124,846 126,250 183.80%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin -25.79% -24.59% -30.01% -28.07% -10.78% -6.36% -3.10% -
ROE -8.39% -3.01% -24.22% -23.67% -7.86% -4.16% -2.57% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 6.18 2.45 28.31 29.68 31.39 32.60 33.03 -67.38%
EPS -2.35 -0.90 -7.46 -7.33 -2.83 -1.55 -1.00 77.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2796 0.2989 0.3078 0.3096 0.36 0.3735 0.39 -19.94%
Adjusted Per Share Value based on latest NOSH - 124,669
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 0.99 0.97 0.93 0.98 1.04 1.08 1.11 -7.36%
EPS -0.37 -0.36 -0.24 -0.24 -0.09 -0.05 -0.03 436.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0445 0.118 0.0101 0.0102 0.0119 0.0124 0.013 127.64%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 0.215 0.24 0.28 0.23 0.235 0.24 0.28 -
P/RPS 3.48 9.80 0.99 0.78 0.75 0.74 0.85 156.58%
P/EPS -9.16 -26.67 -3.76 -3.14 -8.31 -15.44 -27.90 -52.50%
EY -10.92 -3.75 -26.63 -31.87 -12.03 -6.48 -3.58 110.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.80 0.91 0.74 0.65 0.64 0.72 4.59%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 26/06/15 30/03/15 18/12/14 29/09/14 25/06/14 25/03/14 24/12/13 -
Price 0.23 0.23 0.28 0.225 0.26 0.25 0.26 -
P/RPS 3.72 9.39 0.99 0.76 0.83 0.77 0.79 181.73%
P/EPS -9.80 -25.56 -3.76 -3.07 -9.19 -16.08 -25.91 -47.79%
EY -10.21 -3.91 -26.63 -32.57 -10.88 -6.22 -3.86 91.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.77 0.91 0.73 0.72 0.67 0.67 14.45%

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