[G3] YoY Annualized Quarter Result on 31-Oct-2008 [#1]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
18-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Oct-2008 [#1]
Profit Trend
QoQ- 1517.11%
YoY- -20.44%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Revenue 45,152 54,784 70,928 93,216 96,232 86,448 79,436 -8.98%
PBT -1,768 -7,736 12,732 18,020 18,784 20,392 20,460 -
Tax -848 -456 -3,552 -4,108 -3,720 -4,232 -6,848 -29.38%
NP -2,616 -8,192 9,180 13,912 15,064 16,160 13,612 -
-
NP to SH -2,284 -7,500 11,024 10,964 13,780 15,536 13,612 -
-
Tax Rate - - 27.90% 22.80% 19.80% 20.75% 33.47% -
Total Cost 47,768 62,976 61,748 79,304 81,168 70,288 65,824 -5.20%
-
Net Worth 60,650 69,787 81,189 77,599 78,261 76,018 70,912 -2.57%
Dividend
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Net Worth 60,650 69,787 81,189 77,599 78,261 76,018 70,912 -2.57%
NOSH 124,130 125,000 125,272 125,159 124,818 124,887 125,110 -0.13%
Ratio Analysis
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
NP Margin -5.79% -14.95% 12.94% 14.92% 15.65% 18.69% 17.14% -
ROE -3.77% -10.75% 13.58% 14.13% 17.61% 20.44% 19.20% -
Per Share
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 36.37 43.83 56.62 74.48 77.10 69.22 63.49 -8.86%
EPS -1.84 -6.00 8.80 8.76 11.04 12.44 10.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4886 0.5583 0.6481 0.62 0.627 0.6087 0.5668 -2.44%
Adjusted Per Share Value based on latest NOSH - 125,159
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 1.20 1.45 1.88 2.47 2.55 2.29 2.11 -8.97%
EPS -0.06 -0.20 0.29 0.29 0.37 0.41 0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0161 0.0185 0.0215 0.0206 0.0207 0.0201 0.0188 -2.54%
Price Multiplier on Financial Quarter End Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 -
Price 0.31 0.37 0.60 0.36 0.36 0.38 0.52 -
P/RPS 0.85 0.84 1.06 0.48 0.47 0.55 0.82 0.60%
P/EPS -16.85 -6.17 6.82 4.11 3.26 3.05 4.78 -
EY -5.94 -16.22 14.67 24.33 30.67 32.74 20.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.66 0.93 0.58 0.57 0.62 0.92 -6.11%
Price Multiplier on Announcement Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 21/12/11 21/12/10 30/12/09 18/12/08 24/12/07 12/12/06 29/12/05 -
Price 0.29 0.37 0.60 0.33 0.32 0.41 0.48 -
P/RPS 0.80 0.84 1.06 0.44 0.42 0.59 0.76 0.85%
P/EPS -15.76 -6.17 6.82 3.77 2.90 3.30 4.41 -
EY -6.34 -16.22 14.67 26.55 34.50 30.34 22.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.66 0.93 0.53 0.51 0.67 0.85 -5.90%

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