[G3] YoY TTM Result on 31-Jan-2007 [#2]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
30-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jan-2007 [#2]
Profit Trend
QoQ- 18.44%
YoY- 21.27%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
TTM Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 60,520 53,529 64,708 54,990 42,266 55,466 15,934 24.88%
PBT -280 2,080 2,909 6,425 7,022 11,071 4,322 -
Tax -1,089 -1,061 -301 -1,092 -2,093 -2,576 -3,057 -15.79%
NP -1,369 1,019 2,608 5,333 4,929 8,495 1,265 -
-
NP to SH 511 572 2,963 5,473 4,513 8,575 3,072 -25.82%
-
Tax Rate - 51.01% 10.35% 17.00% 29.81% 23.27% 70.73% -
Total Cost 61,889 52,510 62,100 49,657 37,337 46,971 14,669 27.08%
-
Net Worth 78,702 78,840 77,753 76,825 70,020 0 9,830,399 -55.24%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 78,702 78,840 77,753 76,825 70,020 0 9,830,399 -55.24%
NOSH 124,391 126,875 124,285 124,615 119,999 99,999 15,360,000 -55.15%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin -2.26% 1.90% 4.03% 9.70% 11.66% 15.32% 7.94% -
ROE 0.65% 0.73% 3.81% 7.12% 6.45% 0.00% 0.03% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 48.65 42.19 52.06 44.13 35.22 55.47 0.10 180.18%
EPS 0.41 0.45 2.38 4.39 3.76 8.58 0.02 65.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6327 0.6214 0.6256 0.6165 0.5835 0.00 0.64 -0.19%
Adjusted Per Share Value based on latest NOSH - 124,615
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 1.60 1.42 1.71 1.46 1.12 1.47 0.42 24.94%
EPS 0.01 0.02 0.08 0.15 0.12 0.23 0.08 -29.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0209 0.0209 0.0206 0.0204 0.0186 0.00 2.6051 -55.22%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 - -
Price 0.57 0.40 0.34 0.52 0.40 0.99 0.00 -
P/RPS 1.17 0.95 0.65 1.18 1.14 1.78 0.00 -
P/EPS 138.75 88.72 14.26 11.84 10.64 11.55 0.00 -
EY 0.72 1.13 7.01 8.45 9.40 8.66 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.64 0.54 0.84 0.69 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 25/03/10 20/03/09 27/03/08 30/03/07 30/03/06 29/03/05 - -
Price 0.54 0.36 0.39 0.41 0.42 0.69 0.00 -
P/RPS 1.11 0.85 0.75 0.93 1.19 1.24 0.00 -
P/EPS 131.45 79.85 16.36 9.34 11.17 8.05 0.00 -
EY 0.76 1.25 6.11 10.71 8.95 12.43 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.58 0.62 0.67 0.72 0.00 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