[G3] YoY Cumulative Quarter Result on 31-Jan-2007 [#2]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
30-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jan-2007 [#2]
Profit Trend
QoQ- 25.03%
YoY- 37.84%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
Cumulative Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 28,080 36,994 40,237 35,284 30,179 38,654 34,036 -3.15%
PBT 552 5,038 4,188 6,369 5,888 9,083 8,785 -36.92%
Tax -1,331 -1,339 -863 -1,340 -2,365 -2,654 -7,520 -25.04%
NP -779 3,699 3,325 5,029 3,523 6,429 1,265 -
-
NP to SH 915 3,147 3,271 4,856 3,523 6,429 6,342 -27.55%
-
Tax Rate 241.12% 26.58% 20.61% 21.04% 40.17% 29.22% 85.60% -
Total Cost 28,859 33,295 36,912 30,255 26,656 32,225 32,771 -2.09%
-
Net Worth 79,304 77,601 78,104 77,157 72,896 72,988 8,117,759 -53.73%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 79,304 77,601 78,104 77,157 72,896 72,988 8,117,759 -53.73%
NOSH 125,342 124,880 124,847 125,154 124,929 99,984 12,683,999 -53.64%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin -2.77% 10.00% 8.26% 14.25% 11.67% 16.63% 3.72% -
ROE 1.15% 4.06% 4.19% 6.29% 4.83% 8.81% 0.08% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 22.40 29.62 32.23 28.19 24.16 38.66 0.27 108.69%
EPS 0.73 2.52 2.62 3.88 2.82 6.43 0.05 56.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6327 0.6214 0.6256 0.6165 0.5835 0.73 0.64 -0.19%
Adjusted Per Share Value based on latest NOSH - 124,615
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 0.74 0.98 1.07 0.94 0.80 1.02 0.90 -3.20%
EPS 0.02 0.08 0.09 0.13 0.09 0.17 0.17 -29.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.021 0.0206 0.0207 0.0204 0.0193 0.0193 2.1512 -53.73%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 - -
Price 0.57 0.40 0.34 0.52 0.40 0.99 0.00 -
P/RPS 2.54 1.35 1.05 1.84 1.66 2.56 0.00 -
P/EPS 78.08 15.87 12.98 13.40 14.18 15.40 0.00 -
EY 1.28 6.30 7.71 7.46 7.05 6.49 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.64 0.54 0.84 0.69 1.36 0.00 -
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 25/03/10 20/03/09 27/03/08 30/03/07 30/03/06 29/03/05 18/02/04 -
Price 0.54 0.36 0.39 0.41 0.42 0.69 0.00 -
P/RPS 2.41 1.22 1.21 1.45 1.74 1.78 0.00 -
P/EPS 73.97 14.29 14.89 10.57 14.89 10.73 0.00 -
EY 1.35 7.00 6.72 9.46 6.71 9.32 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.58 0.62 0.67 0.72 0.95 0.00 -

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