[G3] YoY 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- -74.97%
YoY- 710.0%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
Quarter Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 10,348 13,690 16,179 13,672 10,320 12,519 15,934 -6.93%
PBT -2,631 533 -508 1,271 773 3,553 4,322 -
Tax -443 -312 67 -282 -653 -1,073 -3,057 -27.50%
NP -3,074 221 -441 989 120 2,480 1,265 -
-
NP to SH -1,841 406 -174 972 120 2,480 3,072 -
-
Tax Rate - 58.54% - 22.19% 84.48% 30.20% 70.73% -
Total Cost 13,422 13,469 16,620 12,683 10,200 10,039 14,669 -1.46%
-
Net Worth 78,702 78,840 77,753 76,825 70,020 73,000 9,830,399 -55.24%
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 78,702 78,840 77,753 76,825 70,020 73,000 9,830,399 -55.24%
NOSH 124,391 126,875 124,285 124,615 119,999 99,999 15,360,000 -55.15%
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 -29.71% 1.61% -2.73% 7.23% 1.16% 19.81% 7.94% -
ROE -2.34% 0.51% -0.22% 1.27% 0.17% 3.40% 0.03% -
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 8.32 10.79 13.02 10.97 8.60 12.52 0.10 108.79%
EPS -1.48 0.32 -0.14 0.78 0.10 2.48 0.02 -
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 0.27 0.36 0.43 0.36 0.27 0.33 0.42 -7.09%
EPS -0.05 0.01 0.00 0.03 0.00 0.07 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0209 0.0209 0.0206 0.0204 0.0186 0.0193 2.6051 -55.22%
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 6.85 3.71 2.61 4.74 4.65 7.91 0.00 -
P/EPS -38.51 125.00 -242.86 66.67 400.00 39.92 0.00 -
EY -2.60 0.80 -0.41 1.50 0.25 2.51 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 6.49 3.34 3.00 3.74 4.88 5.51 0.00 -
P/EPS -36.49 112.50 -278.57 52.56 420.00 27.82 0.00 -
EY -2.74 0.89 -0.36 1.90 0.24 3.59 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