[G3] YoY Annualized Quarter Result on 31-Jul-2012 [#4]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
26-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jul-2012 [#4]
Profit Trend
QoQ- -235.31%
YoY- 41.19%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Revenue 34,695 36,998 45,504 39,408 43,253 48,802 69,434 -10.91%
PBT -4,785 -10,250 1,520 -13,518 -20,159 -2,264 4,206 -
Tax 139 -134 -632 100 -356 -1,518 -1,097 -
NP -4,646 -10,384 888 -13,418 -20,515 -3,782 3,109 -
-
NP to SH -8,634 -9,137 1,076 -11,624 -19,767 -2,192 2,743 -
-
Tax Rate - - 41.58% - - - 26.08% -
Total Cost 39,341 47,382 44,616 52,826 63,768 52,584 66,325 -8.33%
-
Net Worth 33,501 38,592 48,979 48,110 63,079 73,249 78,632 -13.24%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Net Worth 33,501 38,592 48,979 48,110 63,079 73,249 78,632 -13.24%
NOSH 124,726 124,652 124,725 124,736 124,737 124,829 124,813 -0.01%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
NP Margin -13.39% -28.07% 1.95% -34.05% -47.43% -7.75% 4.48% -
ROE -25.77% -23.68% 2.20% -24.16% -31.34% -2.99% 3.49% -
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 27.82 29.68 36.48 31.59 34.68 39.09 55.63 -10.90%
EPS -8.00 -7.33 0.86 -9.32 -15.85 -1.75 2.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2686 0.3096 0.3927 0.3857 0.5057 0.5868 0.63 -13.23%
Adjusted Per Share Value based on latest NOSH - 124,656
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
RPS 0.92 0.98 1.21 1.04 1.15 1.29 1.84 -10.90%
EPS -0.23 -0.24 0.03 -0.31 -0.52 -0.06 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0089 0.0102 0.013 0.0127 0.0167 0.0194 0.0208 -13.18%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 -
Price 0.23 0.23 0.27 0.24 0.24 0.43 0.34 -
P/RPS 0.83 0.77 0.74 0.76 0.69 1.10 0.61 5.26%
P/EPS -3.32 -3.14 31.30 -2.58 -1.51 -24.49 15.47 -
EY -30.10 -31.87 3.20 -38.83 -66.03 -4.08 6.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.74 0.69 0.62 0.47 0.73 0.54 8.06%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 CAGR
Date 30/09/15 29/09/14 26/09/13 26/09/12 29/09/11 24/09/10 29/09/09 -
Price 0.19 0.225 0.29 0.24 0.23 0.42 0.39 -
P/RPS 0.68 0.76 0.79 0.76 0.66 1.07 0.70 -0.48%
P/EPS -2.74 -3.07 33.62 -2.58 -1.45 -23.92 17.75 -
EY -36.43 -32.58 2.97 -38.83 -68.90 -4.18 5.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.73 0.74 0.62 0.45 0.72 0.62 2.28%

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