[G3] YoY Quarter Result on 31-Jul-2013 [#4]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
26-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jul-2013 [#4]
Profit Trend
QoQ- 395.45%
YoY- 101.44%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 2,462 10,868 13,194 15,422 9,737 9,556 10,238 -17.46%
PBT -4,591 -1,244 -6,206 456 -11,569 -16,419 -1,076 21.58%
Tax 600 87 -82 -590 735 225 162 19.28%
NP -3,991 -1,157 -6,288 -134 -10,834 -16,194 -914 21.96%
-
NP to SH -3,991 -1,157 -5,473 130 -9,024 -15,829 -1,585 13.24%
-
Tax Rate - - - 129.39% - - - -
Total Cost 6,453 12,025 19,482 15,556 20,571 25,750 11,152 -7.10%
-
Net Worth 71,156 80,337 38,597 50,178 51,882 64,417 73,866 -0.50%
Dividend
31/12/17 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 71,156 80,337 38,597 50,178 51,882 64,417 73,866 -0.50%
NOSH 412,500 296,666 124,669 127,777 124,656 124,766 125,196 17.42%
Ratio Analysis
31/12/17 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin -162.10% -10.65% -47.66% -0.87% -111.27% -169.46% -8.93% -
ROE -5.61% -1.44% -14.18% 0.26% -17.39% -24.57% -2.15% -
Per Share
31/12/17 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 0.60 3.66 10.58 12.07 7.81 7.66 8.18 -29.66%
EPS -0.97 -0.39 -4.39 0.09 -2.08 -12.68 -1.27 -3.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1725 0.2708 0.3096 0.3927 0.4162 0.5163 0.59 -15.26%
Adjusted Per Share Value based on latest NOSH - 127,777
31/12/17 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 0.07 0.29 0.35 0.41 0.26 0.25 0.27 -16.62%
EPS -0.11 -0.03 -0.15 0.00 -0.24 -0.42 -0.04 14.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0189 0.0213 0.0102 0.0133 0.0137 0.0171 0.0196 -0.48%
Price Multiplier on Financial Quarter End Date
31/12/17 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/12/17 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 0.82 0.23 0.23 0.27 0.24 0.24 0.43 -
P/RPS 137.39 6.28 2.17 2.24 3.07 3.13 5.26 55.18%
P/EPS -84.75 -58.97 -5.24 265.38 -3.32 -1.89 -33.97 13.10%
EY -1.18 -1.70 -19.09 0.38 -30.16 -52.86 -2.94 -11.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.75 0.85 0.74 0.69 0.58 0.46 0.73 28.69%
Price Multiplier on Announcement Date
31/12/17 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 27/02/18 30/09/15 29/09/14 26/09/13 26/09/12 29/09/11 24/09/10 -
Price 0.755 0.19 0.225 0.29 0.24 0.23 0.42 -
P/RPS 126.50 5.19 2.13 2.40 3.07 3.00 5.14 53.94%
P/EPS -78.03 -48.72 -5.13 285.04 -3.32 -1.81 -33.18 12.20%
EY -1.28 -2.05 -19.51 0.35 -30.16 -55.16 -3.01 -10.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.38 0.70 0.73 0.74 0.58 0.45 0.71 27.77%

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