[G3] YoY Quarter Result on 31-Jul-2010 [#4]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
24-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jul-2010 [#4]
Profit Trend
QoQ- -4.14%
YoY- -112.75%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
Quarter Result
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Revenue 15,422 9,737 9,556 10,238 17,540 5,225 11,948 4.34%
PBT 456 -11,569 -16,419 -1,076 -384 -4,147 -1,455 -
Tax -590 735 225 162 238 1,026 654 -
NP -134 -10,834 -16,194 -914 -146 -3,121 -801 -25.74%
-
NP to SH 130 -9,024 -15,829 -1,585 -745 -2,966 -363 -
-
Tax Rate 129.39% - - - - - - -
Total Cost 15,556 20,571 25,750 11,152 17,686 8,346 12,749 3.36%
-
Net Worth 50,178 51,882 64,417 73,866 78,331 77,391 75,504 -6.57%
Dividend
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Net Worth 50,178 51,882 64,417 73,866 78,331 77,391 75,504 -6.57%
NOSH 127,777 124,656 124,766 125,196 125,692 125,147 125,172 0.34%
Ratio Analysis
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
NP Margin -0.87% -111.27% -169.46% -8.93% -0.83% -59.73% -6.70% -
ROE 0.26% -17.39% -24.57% -2.15% -0.95% -3.83% -0.48% -
Per Share
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 12.07 7.81 7.66 8.18 13.95 4.18 9.55 3.97%
EPS 0.09 -2.08 -12.68 -1.27 -0.60 -2.37 -0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3927 0.4162 0.5163 0.59 0.6232 0.6184 0.6032 -6.89%
Adjusted Per Share Value based on latest NOSH - 125,196
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 0.41 0.26 0.25 0.27 0.46 0.14 0.32 4.21%
EPS 0.00 -0.24 -0.42 -0.04 -0.02 -0.08 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0133 0.0137 0.0171 0.0196 0.0208 0.0205 0.02 -6.56%
Price Multiplier on Financial Quarter End Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 -
Price 0.27 0.24 0.24 0.43 0.34 0.38 0.41 -
P/RPS 2.24 3.07 3.13 5.26 2.44 9.10 4.30 -10.29%
P/EPS 265.38 -3.32 -1.89 -33.97 -57.36 -16.03 -141.38 -
EY 0.38 -30.16 -52.86 -2.94 -1.74 -6.24 -0.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.58 0.46 0.73 0.55 0.61 0.68 0.24%
Price Multiplier on Announcement Date
31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 26/09/13 26/09/12 29/09/11 24/09/10 29/09/09 29/09/08 24/09/07 -
Price 0.29 0.24 0.23 0.42 0.39 0.37 0.37 -
P/RPS 2.40 3.07 3.00 5.14 2.79 8.86 3.88 -7.68%
P/EPS 285.04 -3.32 -1.81 -33.18 -65.80 -15.61 -127.59 -
EY 0.35 -30.16 -55.16 -3.01 -1.52 -6.41 -0.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.58 0.45 0.71 0.63 0.60 0.61 3.26%

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