[G3] YoY Annualized Quarter Result on 30-Apr-2007 [#3]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
18-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
30-Apr-2007 [#3]
Profit Trend
QoQ- -32.58%
YoY- 28.43%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 51,418 69,192 68,729 63,742 50,252 58,768 60,948 -2.79%
PBT -1,584 6,120 7,169 8,726 8,206 13,184 12,858 -
Tax -2,240 -1,780 -2,148 -1,909 -2,705 -3,745 -10,150 -22.25%
NP -3,824 4,340 5,021 6,817 5,501 9,438 2,708 -
-
NP to SH -809 4,650 4,882 6,548 5,098 9,438 9,584 -
-
Tax Rate - 29.08% 29.96% 21.88% 32.96% 28.41% 78.94% -
Total Cost 55,242 64,852 63,708 56,925 44,750 49,329 58,240 -0.87%
-
Net Worth 75,069 78,211 78,576 75,264 71,868 68,788 65,034 2.41%
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div - - - - - 3,335 - -
Div Payout % - - - - - 35.34% - -
Equity
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 75,069 78,211 78,576 75,264 71,868 68,788 65,034 2.41%
NOSH 123,877 125,017 124,982 124,961 124,967 125,070 114,095 1.37%
Ratio Analysis
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin -7.44% 6.27% 7.31% 10.70% 10.95% 16.06% 4.44% -
ROE -1.08% 5.95% 6.21% 8.70% 7.09% 13.72% 14.74% -
Per Share
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 41.51 55.35 54.99 51.01 40.21 46.99 53.42 -4.11%
EPS -0.65 3.72 3.91 5.24 4.08 7.55 8.40 -
DPS 0.00 0.00 0.00 0.00 0.00 2.67 0.00 -
NAPS 0.606 0.6256 0.6287 0.6023 0.5751 0.55 0.57 1.02%
Adjusted Per Share Value based on latest NOSH - 137,500
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 1.36 1.83 1.82 1.69 1.33 1.56 1.62 -2.87%
EPS -0.02 0.12 0.13 0.17 0.14 0.25 0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.09 0.00 -
NAPS 0.0199 0.0207 0.0208 0.0199 0.019 0.0182 0.0172 2.45%
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 0.51 0.34 0.41 0.41 0.44 0.70 0.97 -
P/RPS 1.23 0.61 0.75 0.80 1.09 1.49 1.82 -6.31%
P/EPS -78.06 9.14 10.49 7.82 10.78 9.28 11.55 -
EY -1.28 10.94 9.53 12.78 9.27 10.78 8.66 -
DY 0.00 0.00 0.00 0.00 0.00 3.81 0.00 -
P/NAPS 0.84 0.54 0.65 0.68 0.77 1.27 1.70 -11.08%
Price Multiplier on Announcement Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 28/06/10 25/06/09 25/06/08 18/06/07 21/06/06 22/06/05 16/06/04 -
Price 0.47 0.44 0.34 0.41 0.40 0.61 0.88 -
P/RPS 1.13 0.80 0.62 0.80 0.99 1.30 1.65 -6.11%
P/EPS -71.94 11.83 8.70 7.82 9.80 8.08 10.48 -
EY -1.39 8.45 11.49 12.78 10.20 12.37 9.55 -
DY 0.00 0.00 0.00 0.00 0.00 4.37 0.00 -
P/NAPS 0.78 0.70 0.54 0.68 0.70 1.11 1.54 -10.71%

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