[G3] QoQ TTM Result on 31-Oct-2011 [#1]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
21-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Oct-2011 [#1]
Profit Trend
QoQ- 6.6%
YoY- -149.84%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
TTM Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 39,408 39,227 42,287 40,845 43,253 43,935 42,074 -4.27%
PBT -13,518 -18,368 -17,212 -18,667 -20,159 -4,816 -6,716 59.48%
Tax 100 -410 -637 -454 -356 -419 -530 -
NP -13,418 -18,778 -17,849 -19,121 -20,515 -5,235 -7,246 50.85%
-
NP to SH -11,624 -18,429 -17,380 -18,463 -19,767 -5,523 -7,615 32.60%
-
Tax Rate - - - - - - - -
Total Cost 52,826 58,005 60,136 59,966 63,768 49,170 49,320 4.68%
-
Net Worth 51,882 58,912 59,875 60,650 64,417 0 68,451 -16.88%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 51,882 58,912 59,875 60,650 64,417 0 68,451 -16.88%
NOSH 124,656 124,523 124,430 124,130 124,766 124,457 124,457 0.10%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin -34.05% -47.87% -42.21% -46.81% -47.43% -11.92% -17.22% -
ROE -22.40% -31.28% -29.03% -30.44% -30.69% 0.00% -11.12% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 31.61 31.50 33.98 32.90 34.67 35.30 33.81 -4.39%
EPS -9.32 -14.80 -13.97 -14.87 -15.84 -4.44 -6.12 32.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4162 0.4731 0.4812 0.4886 0.5163 0.00 0.55 -16.97%
Adjusted Per Share Value based on latest NOSH - 124,130
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 1.04 1.04 1.12 1.08 1.15 1.16 1.11 -4.25%
EPS -0.31 -0.49 -0.46 -0.49 -0.52 -0.15 -0.20 33.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0137 0.0156 0.0159 0.0161 0.0171 0.00 0.0181 -16.95%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 0.24 0.25 0.28 0.31 0.24 0.29 0.34 -
P/RPS 0.76 0.79 0.82 0.94 0.69 0.82 1.01 -17.28%
P/EPS -2.57 -1.69 -2.00 -2.08 -1.51 -6.53 -5.56 -40.24%
EY -38.85 -59.20 -49.88 -47.98 -66.01 -15.30 -18.00 67.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.53 0.58 0.63 0.46 0.00 0.62 -4.35%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 26/09/12 26/06/12 26/03/12 21/12/11 29/09/11 24/06/11 25/03/11 -
Price 0.24 0.26 0.29 0.29 0.23 0.26 0.335 -
P/RPS 0.76 0.83 0.85 0.88 0.66 0.74 0.99 -16.17%
P/EPS -2.57 -1.76 -2.08 -1.95 -1.45 -5.86 -5.48 -39.66%
EY -38.85 -56.92 -48.16 -51.29 -68.88 -17.07 -18.26 65.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.55 0.60 0.59 0.45 0.00 0.61 -3.30%

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