[G3] YoY Annualized Quarter Result on 31-Jan-2013 [#2]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
22-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jan-2013 [#2]
Profit Trend
QoQ- -68.0%
YoY- 163.71%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 21,982 32,630 33,692 43,312 40,772 42,704 56,160 -14.46%
PBT -7,822 -1,852 -4,742 2,226 -1,906 -7,800 1,104 -
Tax 0 -54 0 -12 -1,248 -686 -2,662 -
NP -7,822 -1,906 -4,742 2,214 -3,154 -8,486 -1,558 30.83%
-
NP to SH -7,822 -12,580 -4,054 1,980 -3,108 -7,882 1,830 -
-
Tax Rate - - - 0.54% - - 241.12% -
Total Cost 29,804 34,536 38,434 41,098 43,926 51,190 57,718 -10.42%
-
Net Worth 29,631 37,303 46,446 52,632 59,822 68,593 79,304 -15.12%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 29,631 37,303 46,446 52,632 59,822 68,593 79,304 -15.12%
NOSH 124,554 124,801 124,355 125,316 124,320 124,715 125,342 -0.10%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin -35.58% -5.84% -14.07% 5.11% -7.74% -19.87% -2.77% -
ROE -26.40% -33.72% -8.73% 3.76% -5.20% -11.49% 2.31% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 17.65 26.15 27.09 34.56 32.80 34.24 44.81 -14.37%
EPS -6.28 -10.08 -3.26 1.58 -2.50 -6.32 1.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2379 0.2989 0.3735 0.42 0.4812 0.55 0.6327 -15.03%
Adjusted Per Share Value based on latest NOSH - 124,868
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 0.58 0.86 0.89 1.15 1.08 1.13 1.49 -14.54%
EPS -0.21 -0.33 -0.11 0.05 -0.08 -0.21 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0079 0.0099 0.0123 0.0139 0.0159 0.0182 0.021 -15.02%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 0.505 0.24 0.24 0.22 0.28 0.34 0.57 -
P/RPS 2.86 0.92 0.89 0.64 0.85 0.99 1.27 14.48%
P/EPS -8.04 -2.38 -7.36 13.92 -11.20 -5.38 39.04 -
EY -12.44 -42.00 -13.58 7.18 -8.93 -18.59 2.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 0.80 0.64 0.52 0.58 0.62 0.90 15.34%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 28/03/16 30/03/15 25/03/14 22/03/13 26/03/12 25/03/11 25/03/10 -
Price 0.495 0.23 0.25 0.22 0.29 0.335 0.54 -
P/RPS 2.80 0.88 0.92 0.64 0.88 0.98 1.21 15.00%
P/EPS -7.88 -2.28 -7.67 13.92 -11.60 -5.30 36.99 -
EY -12.69 -43.83 -13.04 7.18 -8.62 -18.87 2.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 0.77 0.67 0.52 0.60 0.61 0.85 16.07%

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