[G3] QoQ TTM Result on 31-Oct-2004 [#1]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
09-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Oct-2004 [#1]
Profit Trend
QoQ- 75.71%
YoY--%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
TTM Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 50,741 49,213 55,466 58,881 32,746 27,609 15,934 116.60%
PBT 10,217 11,017 11,071 11,840 6,310 5,181 4,322 77.54%
Tax -2,881 -2,638 -2,576 -4,560 -2,980 -3,150 -3,057 -3.87%
NP 7,336 8,379 8,495 7,280 3,330 2,031 1,265 223.13%
-
NP to SH 7,420 8,379 8,575 9,167 5,217 3,918 3,072 80.11%
-
Tax Rate 28.20% 23.94% 23.27% 38.51% 47.23% 60.80% 70.73% -
Total Cost 43,405 40,834 46,971 51,601 29,416 25,578 14,669 106.24%
-
Net Worth 67,999 68,750 0 0 52,778 0 9,830,399 -96.38%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 67,999 68,750 0 0 52,778 0 9,830,399 -96.38%
NOSH 125,925 125,000 99,999 99,999 99,581 105,749 15,360,000 -95.94%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 14.46% 17.03% 15.32% 12.36% 10.17% 7.36% 7.94% -
ROE 10.91% 12.19% 0.00% 0.00% 9.88% 0.00% 0.03% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 40.29 39.37 55.47 58.88 32.88 26.11 0.10 5375.02%
EPS 5.89 6.70 8.58 9.17 5.24 3.70 0.02 4341.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.55 0.00 0.00 0.53 0.00 0.64 -10.71%
Adjusted Per Share Value based on latest NOSH - 99,999
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 1.34 1.30 1.47 1.56 0.87 0.73 0.42 116.87%
EPS 0.20 0.22 0.23 0.24 0.14 0.10 0.08 84.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.018 0.0182 0.00 0.00 0.014 0.00 2.6051 -96.38%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 - -
Price 0.56 0.70 0.99 0.88 0.81 0.97 0.00 -
P/RPS 1.39 1.78 1.78 1.49 2.46 3.72 0.00 -
P/EPS 9.50 10.44 11.55 9.60 15.46 26.18 0.00 -
EY 10.52 9.58 8.66 10.42 6.47 3.82 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.27 0.00 0.00 1.53 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 23/09/05 22/06/05 29/03/05 09/12/04 - - - -
Price 0.56 0.61 0.69 0.81 0.00 0.00 0.00 -
P/RPS 1.39 1.55 1.24 1.38 0.00 0.00 0.00 -
P/EPS 9.50 9.10 8.05 8.84 0.00 0.00 0.00 -
EY 10.52 10.99 12.43 11.32 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.11 0.00 0.00 0.00 0.00 0.00 -

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