[G3] YoY Quarter Result on 31-Jan-2004 [#2]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
18-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jan-2004 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
Quarter Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Revenue 13,672 10,320 12,519 15,934 0 -
PBT 1,271 773 3,553 4,322 0 -
Tax -282 -653 -1,073 -3,057 0 -
NP 989 120 2,480 1,265 0 -
-
NP to SH 972 120 2,480 3,072 0 -
-
Tax Rate 22.19% 84.48% 30.20% 70.73% - -
Total Cost 12,683 10,200 10,039 14,669 0 -
-
Net Worth 76,825 70,020 73,000 9,830,399 0 -
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Net Worth 76,825 70,020 73,000 9,830,399 0 -
NOSH 124,615 119,999 99,999 15,360,000 0 -
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
NP Margin 7.23% 1.16% 19.81% 7.94% 0.00% -
ROE 1.27% 0.17% 3.40% 0.03% 0.00% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 10.97 8.60 12.52 0.10 0.00 -
EPS 0.78 0.10 2.48 0.02 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6165 0.5835 0.73 0.64 0.00 -
Adjusted Per Share Value based on latest NOSH - 15,360,000
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 0.36 0.27 0.33 0.42 0.00 -
EPS 0.03 0.00 0.07 0.08 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0204 0.0186 0.0193 2.6051 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 31/01/07 27/01/06 31/01/05 - - -
Price 0.52 0.40 0.99 0.00 0.00 -
P/RPS 4.74 4.65 7.91 0.00 0.00 -
P/EPS 66.67 400.00 39.92 0.00 0.00 -
EY 1.50 0.25 2.51 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.69 1.36 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 30/03/07 30/03/06 29/03/05 18/02/04 - -
Price 0.41 0.42 0.69 0.00 0.00 -
P/RPS 3.74 4.88 5.51 0.00 0.00 -
P/EPS 52.56 420.00 27.82 0.00 0.00 -
EY 1.90 0.24 3.59 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.72 0.95 0.00 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