[G3] YoY Annualized Quarter Result on 31-Oct-2011 [#1]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
21-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Oct-2011 [#1]
Profit Trend
QoQ- 88.45%
YoY- 69.55%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Revenue 31,412 39,460 54,668 45,152 54,784 70,928 93,216 -16.57%
PBT -2,144 -1,748 6,972 -1,768 -7,736 12,732 18,020 -
Tax -68 0 0 -848 -456 -3,552 -4,108 -49.50%
NP -2,212 -1,748 6,972 -2,616 -8,192 9,180 13,912 -
-
NP to SH -1,928 -1,616 6,188 -2,284 -7,500 11,024 10,964 -
-
Tax Rate - - 0.00% - - 27.90% 22.80% -
Total Cost 33,624 41,208 47,696 47,768 62,976 61,748 79,304 -13.31%
-
Net Worth 38,040 49,237 52,934 60,650 69,787 81,189 77,599 -11.19%
Dividend
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Net Worth 38,040 49,237 52,934 60,650 69,787 81,189 77,599 -11.19%
NOSH 123,589 126,250 124,758 124,130 125,000 125,272 125,159 -0.21%
Ratio Analysis
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
NP Margin -7.04% -4.43% 12.75% -5.79% -14.95% 12.94% 14.92% -
ROE -5.07% -3.28% 11.69% -3.77% -10.75% 13.58% 14.13% -
Per Share
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 25.42 31.26 43.82 36.37 43.83 56.62 74.48 -16.39%
EPS -1.56 -1.28 4.96 -1.84 -6.00 8.80 8.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3078 0.39 0.4243 0.4886 0.5583 0.6481 0.62 -11.01%
Adjusted Per Share Value based on latest NOSH - 124,130
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
RPS 0.83 1.05 1.45 1.20 1.45 1.88 2.47 -16.61%
EPS -0.05 -0.04 0.16 -0.06 -0.20 0.29 0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0101 0.013 0.014 0.0161 0.0185 0.0215 0.0206 -11.19%
Price Multiplier on Financial Quarter End Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 -
Price 0.28 0.28 0.26 0.31 0.37 0.60 0.36 -
P/RPS 1.10 0.90 0.59 0.85 0.84 1.06 0.48 14.81%
P/EPS -17.95 -21.88 5.24 -16.85 -6.17 6.82 4.11 -
EY -5.57 -4.57 19.08 -5.94 -16.22 14.67 24.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.72 0.61 0.63 0.66 0.93 0.58 7.79%
Price Multiplier on Announcement Date
31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 CAGR
Date 18/12/14 24/12/13 19/12/12 21/12/11 21/12/10 30/12/09 18/12/08 -
Price 0.28 0.26 0.25 0.29 0.37 0.60 0.33 -
P/RPS 1.10 0.83 0.57 0.80 0.84 1.06 0.44 16.49%
P/EPS -17.95 -20.31 5.04 -15.76 -6.17 6.82 3.77 -
EY -5.57 -4.92 19.84 -6.34 -16.22 14.67 26.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.67 0.59 0.59 0.66 0.93 0.53 9.42%

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