[G3] YoY Annualized Quarter Result on 31-Jul-2009 [#4]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
29-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jul-2009 [#4]
Profit Trend
QoQ- -41.02%
YoY- 304.57%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 39,408 43,253 48,802 69,434 56,772 59,187 49,885 -3.84%
PBT -13,518 -20,159 -2,264 4,206 1,302 5,042 5,942 -
Tax 100 -356 -1,518 -1,097 -664 -732 -1,617 -
NP -13,418 -20,515 -3,782 3,109 638 4,310 4,325 -
-
NP to SH -11,624 -19,767 -2,192 2,743 678 4,546 4,138 -
-
Tax Rate - - - 26.08% 51.00% 14.52% 27.21% -
Total Cost 52,826 63,768 52,584 66,325 56,134 54,877 45,560 2.49%
-
Net Worth 48,110 63,079 73,249 78,632 75,167 75,504 72,208 -6.53%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 48,110 63,079 73,249 78,632 75,167 75,504 72,208 -6.53%
NOSH 124,736 124,737 124,829 124,813 124,285 124,945 125,015 -0.03%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin -34.05% -47.43% -7.75% 4.48% 1.12% 7.28% 8.67% -
ROE -24.16% -31.34% -2.99% 3.49% 0.90% 6.02% 5.73% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 31.59 34.68 39.09 55.63 45.68 47.37 39.90 -3.81%
EPS -9.32 -15.85 -1.75 2.19 0.54 3.64 3.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3857 0.5057 0.5868 0.63 0.6048 0.6043 0.5776 -6.50%
Adjusted Per Share Value based on latest NOSH - 125,692
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 1.04 1.15 1.29 1.84 1.50 1.57 1.32 -3.89%
EPS -0.31 -0.52 -0.06 0.07 0.02 0.12 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0127 0.0167 0.0194 0.0208 0.0199 0.02 0.0191 -6.56%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 0.24 0.24 0.43 0.34 0.38 0.41 0.37 -
P/RPS 0.76 0.69 1.10 0.61 0.83 0.87 0.93 -3.30%
P/EPS -2.58 -1.51 -24.49 15.47 69.66 11.27 11.18 -
EY -38.83 -66.03 -4.08 6.46 1.44 8.87 8.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.47 0.73 0.54 0.63 0.68 0.64 -0.52%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 26/09/12 29/09/11 24/09/10 29/09/09 29/09/08 24/09/07 03/10/06 -
Price 0.24 0.23 0.42 0.39 0.37 0.37 0.37 -
P/RPS 0.76 0.66 1.07 0.70 0.81 0.78 0.93 -3.30%
P/EPS -2.58 -1.45 -23.92 17.75 67.83 10.17 11.18 -
EY -38.83 -68.90 -4.18 5.64 1.47 9.83 8.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.45 0.72 0.62 0.61 0.61 0.64 -0.52%

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