[G3] YoY Quarter Result on 31-Oct-2009 [#1]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
30-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Oct-2009 [#1]
Profit Trend
QoQ- 469.93%
YoY- 0.55%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 13,667 11,288 13,696 17,732 23,304 24,058 21,612 -7.34%
PBT 1,743 -442 -1,934 3,183 4,505 4,696 5,098 -16.36%
Tax 0 -212 -114 -888 -1,027 -930 -1,058 -
NP 1,743 -654 -2,048 2,295 3,478 3,766 4,040 -13.06%
-
NP to SH 1,547 -571 -1,875 2,756 2,741 3,445 3,884 -14.21%
-
Tax Rate 0.00% - - 27.90% 22.80% 19.80% 20.75% -
Total Cost 11,924 11,942 15,744 15,437 19,826 20,292 17,572 -6.25%
-
Net Worth 52,934 60,650 69,787 81,189 77,599 78,261 76,018 -5.84%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 52,934 60,650 69,787 81,189 77,599 78,261 76,018 -5.84%
NOSH 124,758 124,130 125,000 125,272 125,159 124,818 124,887 -0.01%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 12.75% -5.79% -14.95% 12.94% 14.92% 15.65% 18.69% -
ROE 2.92% -0.94% -2.69% 3.39% 3.53% 4.40% 5.11% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 10.95 9.09 10.96 14.15 18.62 19.27 17.31 -7.34%
EPS 1.24 -0.46 -1.50 2.20 2.19 2.76 3.11 -14.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4243 0.4886 0.5583 0.6481 0.62 0.627 0.6087 -5.83%
Adjusted Per Share Value based on latest NOSH - 125,272
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 0.36 0.30 0.36 0.47 0.62 0.64 0.57 -7.36%
EPS 0.04 -0.02 -0.05 0.07 0.07 0.09 0.10 -14.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.014 0.0161 0.0185 0.0215 0.0206 0.0207 0.0201 -5.84%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.26 0.31 0.37 0.60 0.36 0.36 0.38 -
P/RPS 2.37 3.41 3.38 4.24 1.93 1.87 2.20 1.24%
P/EPS 20.97 -67.39 -24.67 27.27 16.44 13.04 12.22 9.40%
EY 4.77 -1.48 -4.05 3.67 6.08 7.67 8.18 -8.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.63 0.66 0.93 0.58 0.57 0.62 -0.27%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 19/12/12 21/12/11 21/12/10 30/12/09 18/12/08 24/12/07 12/12/06 -
Price 0.25 0.29 0.37 0.60 0.33 0.32 0.41 -
P/RPS 2.28 3.19 3.38 4.24 1.77 1.66 2.37 -0.64%
P/EPS 20.16 -63.04 -24.67 27.27 15.07 11.59 13.18 7.33%
EY 4.96 -1.59 -4.05 3.67 6.64 8.63 7.59 -6.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.66 0.93 0.53 0.51 0.67 -2.09%

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