[G3] YoY Annualized Quarter Result on 30-Apr-2012 [#3]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
26-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
30-Apr-2012 [#3]
Profit Trend
QoQ- -11.54%
YoY- 39.83%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 31,969 31,738 40,109 39,561 44,929 51,418 69,192 -12.06%
PBT -4,466 -5,392 1,418 -2,598 -4,986 -1,584 6,120 -
Tax 70 -69 -56 -846 -774 -2,240 -1,780 -
NP -4,396 -5,461 1,362 -3,445 -5,761 -3,824 4,340 -
-
NP to SH -11,512 -4,885 1,261 -3,466 -5,761 -809 4,650 -
-
Tax Rate - - 3.95% - - - 29.08% -
Total Cost 36,365 37,199 38,746 43,006 50,690 55,242 64,852 -9.18%
-
Net Worth 34,885 44,865 49,042 59,137 75,207 75,069 78,211 -12.58%
Dividend
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 34,885 44,865 49,042 59,137 75,207 75,069 78,211 -12.58%
NOSH 124,768 124,625 124,473 124,999 136,740 123,877 125,017 -0.03%
Ratio Analysis
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin -13.75% -17.21% 3.40% -8.71% -12.82% -7.44% 6.27% -
ROE -33.00% -10.89% 2.57% -5.86% -7.66% -1.08% 5.95% -
Per Share
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 25.62 25.47 32.22 31.65 32.86 41.51 55.35 -12.04%
EPS -9.23 -3.92 1.01 -2.77 -4.21 -0.65 3.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2796 0.36 0.394 0.4731 0.55 0.606 0.6256 -12.55%
Adjusted Per Share Value based on latest NOSH - 124,523
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 0.85 0.84 1.06 1.05 1.19 1.36 1.83 -11.99%
EPS -0.31 -0.13 0.03 -0.09 -0.15 -0.02 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0092 0.0119 0.013 0.0157 0.0199 0.0199 0.0207 -12.63%
Price Multiplier on Financial Quarter End Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 0.215 0.235 0.28 0.25 0.29 0.51 0.34 -
P/RPS 0.84 0.92 0.87 0.79 0.88 1.23 0.61 5.47%
P/EPS -2.33 -5.99 27.63 -9.01 -6.88 -78.06 9.14 -
EY -42.91 -16.68 3.62 -11.09 -14.53 -1.28 10.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.65 0.71 0.53 0.53 0.84 0.54 6.08%
Price Multiplier on Announcement Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 26/06/15 25/06/14 26/06/13 26/06/12 24/06/11 28/06/10 25/06/09 -
Price 0.23 0.26 0.30 0.26 0.26 0.47 0.44 -
P/RPS 0.90 1.02 0.93 0.82 0.79 1.13 0.80 1.98%
P/EPS -2.49 -6.63 29.61 -9.37 -6.17 -71.94 11.83 -
EY -40.12 -15.08 3.38 -10.67 -16.21 -1.39 8.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.72 0.76 0.55 0.47 0.78 0.70 2.67%

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