[G3] YoY TTM Result on 30-Apr-2012 [#3]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
26-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
30-Apr-2012 [#3]
Profit Trend
QoQ- -6.04%
YoY- -233.68%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
TTM Result
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 37,171 39,226 39,819 39,227 43,935 56,104 57,119 -6.90%
PBT -9,556 -3,588 -10,505 -18,368 -4,816 -1,572 443 -
Tax -29 -642 693 -410 -419 -1,442 -309 -32.57%
NP -9,585 -4,230 -9,812 -18,778 -5,235 -3,014 134 -
-
NP to SH -14,107 -3,534 -8,470 -18,429 -5,523 -1,919 522 -
-
Tax Rate - - - - - - 69.75% -
Total Cost 46,756 43,456 49,631 58,005 49,170 59,118 56,985 -3.24%
-
Net Worth 168,046 44,986 43,340 58,912 0 75,600 79,010 13.39%
Dividend
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 168,046 44,986 43,340 58,912 0 75,600 79,010 13.39%
NOSH 601,025 124,961 110,000 124,523 124,457 124,754 126,296 29.67%
Ratio Analysis
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin -25.79% -10.78% -24.64% -47.87% -11.92% -5.37% 0.23% -
ROE -8.39% -7.86% -19.54% -31.28% 0.00% -2.54% 0.66% -
Per Share
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 6.18 31.39 36.20 31.50 35.30 44.97 45.23 -28.22%
EPS -2.35 -2.83 -7.70 -14.80 -4.44 -1.54 0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2796 0.36 0.394 0.4731 0.00 0.606 0.6256 -12.55%
Adjusted Per Share Value based on latest NOSH - 124,523
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 0.99 1.04 1.06 1.04 1.16 1.49 1.51 -6.79%
EPS -0.37 -0.09 -0.22 -0.49 -0.15 -0.05 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0445 0.0119 0.0115 0.0156 0.00 0.02 0.0209 13.41%
Price Multiplier on Financial Quarter End Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 0.215 0.235 0.28 0.25 0.29 0.51 0.34 -
P/RPS 3.48 0.75 0.77 0.79 0.82 1.13 0.75 29.13%
P/EPS -9.16 -8.31 -3.64 -1.69 -6.53 -33.16 82.26 -
EY -10.92 -12.03 -27.50 -59.20 -15.30 -3.02 1.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.65 0.71 0.53 0.00 0.84 0.54 6.08%
Price Multiplier on Announcement Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 26/06/15 25/06/14 26/06/13 26/06/12 24/06/11 28/06/10 25/06/09 -
Price 0.23 0.26 0.30 0.26 0.26 0.47 0.44 -
P/RPS 3.72 0.83 0.83 0.83 0.74 1.05 0.97 25.09%
P/EPS -9.80 -9.19 -3.90 -1.76 -5.86 -30.55 106.46 -
EY -10.21 -10.88 -25.67 -56.92 -17.07 -3.27 0.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.72 0.76 0.55 0.00 0.78 0.70 2.67%

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