[G3] QoQ TTM Result on 31-Oct-2006 [#1]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
12-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Oct-2006 [#1]
Profit Trend
QoQ- 11.62%
YoY- -32.77%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
TTM Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 59,755 60,003 54,990 51,638 49,885 44,354 42,266 26.04%
PBT 5,090 6,331 6,425 5,927 5,944 6,487 7,022 -19.35%
Tax -778 -1,020 -1,092 -1,293 -1,617 -2,102 -2,093 -48.39%
NP 4,312 5,311 5,333 4,634 4,327 4,385 4,929 -8.55%
-
NP to SH 4,548 5,224 5,473 4,621 4,140 4,167 4,513 0.51%
-
Tax Rate 15.28% 16.11% 17.00% 21.82% 27.20% 32.40% 29.81% -
Total Cost 55,443 54,692 49,657 47,004 45,558 39,969 37,337 30.25%
-
Net Worth 75,504 82,816 76,825 76,018 72,315 72,846 70,020 5.17%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - 2,504 - - - - - -
Div Payout % - 47.93% - - - - - -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 75,504 82,816 76,825 76,018 72,315 72,846 70,020 5.17%
NOSH 125,172 137,500 124,615 124,887 125,200 126,666 119,999 2.86%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 7.22% 8.85% 9.70% 8.97% 8.67% 9.89% 11.66% -
ROE 6.02% 6.31% 7.12% 6.08% 5.72% 5.72% 6.45% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 47.74 43.64 44.13 41.35 39.84 35.02 35.22 22.54%
EPS 3.63 3.80 4.39 3.70 3.31 3.29 3.76 -2.32%
DPS 0.00 1.82 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6032 0.6023 0.6165 0.6087 0.5776 0.5751 0.5835 2.24%
Adjusted Per Share Value based on latest NOSH - 124,887
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 1.58 1.59 1.46 1.37 1.32 1.18 1.12 25.86%
EPS 0.12 0.14 0.15 0.12 0.11 0.11 0.12 0.00%
DPS 0.00 0.07 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.0219 0.0204 0.0201 0.0192 0.0193 0.0186 4.97%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 0.41 0.41 0.52 0.38 0.37 0.44 0.40 -
P/RPS 0.86 0.94 1.18 0.92 0.93 1.26 1.14 -17.17%
P/EPS 11.28 10.79 11.84 10.27 11.19 13.37 10.64 3.98%
EY 8.86 9.27 8.45 9.74 8.94 7.48 9.40 -3.87%
DY 0.00 4.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.68 0.84 0.62 0.64 0.77 0.69 -0.97%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 24/09/07 18/06/07 30/03/07 12/12/06 03/10/06 21/06/06 30/03/06 -
Price 0.37 0.41 0.41 0.41 0.37 0.40 0.42 -
P/RPS 0.78 0.94 0.93 0.99 0.93 1.14 1.19 -24.60%
P/EPS 10.18 10.79 9.34 11.08 11.19 12.16 11.17 -6.01%
EY 9.82 9.27 10.71 9.02 8.94 8.22 8.95 6.39%
DY 0.00 4.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.68 0.67 0.67 0.64 0.70 0.72 -10.49%

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