[G3] YoY TTM Result on 30-Apr-2006 [#3]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
21-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
30-Apr-2006 [#3]
Profit Trend
QoQ- -7.67%
YoY- -50.27%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
TTM Result
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 57,119 63,495 60,003 44,354 49,213 27,609 15.64%
PBT 443 3,922 6,331 6,487 11,017 5,181 -38.83%
Tax -309 -957 -1,020 -2,102 -2,638 -3,150 -37.13%
NP 134 2,965 5,311 4,385 8,379 2,031 -41.92%
-
NP to SH 522 3,299 5,224 4,167 8,379 3,918 -33.16%
-
Tax Rate 69.75% 24.40% 16.11% 32.40% 23.94% 60.80% -
Total Cost 56,985 60,530 54,692 39,969 40,834 25,578 17.36%
-
Net Worth 79,010 79,297 82,816 72,846 68,750 0 -
Dividend
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div - - 2,504 - - - -
Div Payout % - - 47.93% - - - -
Equity
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 79,010 79,297 82,816 72,846 68,750 0 -
NOSH 126,296 126,129 137,500 126,666 125,000 105,749 3.61%
Ratio Analysis
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 0.23% 4.67% 8.85% 9.89% 17.03% 7.36% -
ROE 0.66% 4.16% 6.31% 5.72% 12.19% 0.00% -
Per Share
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 45.23 50.34 43.64 35.02 39.37 26.11 11.60%
EPS 0.41 2.62 3.80 3.29 6.70 3.70 -35.57%
DPS 0.00 0.00 1.82 0.00 0.00 0.00 -
NAPS 0.6256 0.6287 0.6023 0.5751 0.55 0.00 -
Adjusted Per Share Value based on latest NOSH - 126,666
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 1.51 1.68 1.59 1.18 1.30 0.73 15.63%
EPS 0.01 0.09 0.14 0.11 0.22 0.10 -36.88%
DPS 0.00 0.00 0.07 0.00 0.00 0.00 -
NAPS 0.0209 0.021 0.0219 0.0193 0.0182 0.00 -
Price Multiplier on Financial Quarter End Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 0.34 0.41 0.41 0.44 0.70 0.97 -
P/RPS 0.75 0.81 0.94 1.26 1.78 3.72 -27.39%
P/EPS 82.26 15.68 10.79 13.37 10.44 26.18 25.71%
EY 1.22 6.38 9.27 7.48 9.58 3.82 -20.39%
DY 0.00 0.00 4.44 0.00 0.00 0.00 -
P/NAPS 0.54 0.65 0.68 0.77 1.27 0.00 -
Price Multiplier on Announcement Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 25/06/09 25/06/08 18/06/07 21/06/06 22/06/05 - -
Price 0.44 0.34 0.41 0.40 0.61 0.00 -
P/RPS 0.97 0.68 0.94 1.14 1.55 0.00 -
P/EPS 106.46 13.00 10.79 12.16 9.10 0.00 -
EY 0.94 7.69 9.27 8.22 10.99 0.00 -
DY 0.00 0.00 4.44 0.00 0.00 0.00 -
P/NAPS 0.70 0.54 0.68 0.70 1.11 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