[G3] YoY Annualized Quarter Result on 31-Jul-2007 [#4]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
24-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jul-2007 [#4]
Profit Trend
QoQ- -30.57%
YoY- 9.86%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 48,802 69,434 56,772 59,187 49,885 50,741 50,848 -0.68%
PBT -2,264 4,206 1,302 5,042 5,942 10,217 19,236 -
Tax -1,518 -1,097 -664 -732 -1,617 -2,798 -7,552 -23.45%
NP -3,782 3,109 638 4,310 4,325 7,419 11,684 -
-
NP to SH -2,192 2,743 678 4,546 4,138 7,419 16,970 -
-
Tax Rate - 26.08% 51.00% 14.52% 27.21% 27.39% 39.26% -
Total Cost 52,584 66,325 56,134 54,877 45,560 43,322 39,164 5.03%
-
Net Worth 73,249 78,632 75,167 75,504 72,208 67,445 60,870 3.13%
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 73,249 78,632 75,167 75,504 72,208 67,445 60,870 3.13%
NOSH 124,829 124,813 124,285 124,945 125,015 124,898 92,228 5.17%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin -7.75% 4.48% 1.12% 7.28% 8.67% 14.62% 22.98% -
ROE -2.99% 3.49% 0.90% 6.02% 5.73% 11.00% 27.88% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 39.09 55.63 45.68 47.37 39.90 40.63 55.13 -5.56%
EPS -1.75 2.19 0.54 3.64 3.31 5.94 18.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5868 0.63 0.6048 0.6043 0.5776 0.54 0.66 -1.93%
Adjusted Per Share Value based on latest NOSH - 125,172
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 1.29 1.84 1.50 1.57 1.32 1.34 1.35 -0.75%
EPS -0.06 0.07 0.02 0.12 0.11 0.20 0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0194 0.0208 0.0199 0.02 0.0191 0.0179 0.0161 3.15%
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 0.43 0.34 0.38 0.41 0.37 0.56 0.81 -
P/RPS 1.10 0.61 0.83 0.87 0.93 1.38 1.47 -4.71%
P/EPS -24.49 15.47 69.66 11.27 11.18 9.43 4.40 -
EY -4.08 6.46 1.44 8.87 8.95 10.61 22.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.54 0.63 0.68 0.64 1.04 1.23 -8.32%
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 24/09/10 29/09/09 29/09/08 24/09/07 03/10/06 23/09/05 15/10/04 -
Price 0.42 0.39 0.37 0.37 0.37 0.56 0.90 -
P/RPS 1.07 0.70 0.81 0.78 0.93 1.38 1.63 -6.77%
P/EPS -23.92 17.75 67.83 10.17 11.18 9.43 4.89 -
EY -4.18 5.64 1.47 9.83 8.95 10.61 20.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.62 0.61 0.61 0.64 1.04 1.36 -10.05%

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