[G3] YoY TTM Result on 31-Jan-2009 [#2]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
20-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jan-2009 [#2]
Profit Trend
QoQ- 7250.0%
YoY- -80.7%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
TTM Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 42,287 42,074 60,520 53,529 64,708 54,990 42,266 0.00%
PBT -17,212 -6,716 -280 2,080 2,909 6,425 7,022 -
Tax -637 -530 -1,089 -1,061 -301 -1,092 -2,093 -17.97%
NP -17,849 -7,246 -1,369 1,019 2,608 5,333 4,929 -
-
NP to SH -17,380 -7,615 511 572 2,963 5,473 4,513 -
-
Tax Rate - - - 51.01% 10.35% 17.00% 29.81% -
Total Cost 60,136 49,320 61,889 52,510 62,100 49,657 37,337 8.26%
-
Net Worth 59,875 68,451 78,702 78,840 77,753 76,825 70,020 -2.57%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 59,875 68,451 78,702 78,840 77,753 76,825 70,020 -2.57%
NOSH 124,430 124,457 124,391 126,875 124,285 124,615 119,999 0.60%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin -42.21% -17.22% -2.26% 1.90% 4.03% 9.70% 11.66% -
ROE -29.03% -11.12% 0.65% 0.73% 3.81% 7.12% 6.45% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 33.98 33.81 48.65 42.19 52.06 44.13 35.22 -0.59%
EPS -13.97 -6.12 0.41 0.45 2.38 4.39 3.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4812 0.55 0.6327 0.6214 0.6256 0.6165 0.5835 -3.16%
Adjusted Per Share Value based on latest NOSH - 126,875
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 1.12 1.11 1.60 1.42 1.71 1.46 1.12 0.00%
EPS -0.46 -0.20 0.01 0.02 0.08 0.15 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0159 0.0181 0.0209 0.0209 0.0206 0.0204 0.0186 -2.57%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 -
Price 0.28 0.34 0.57 0.40 0.34 0.52 0.40 -
P/RPS 0.82 1.01 1.17 0.95 0.65 1.18 1.14 -5.34%
P/EPS -2.00 -5.56 138.75 88.72 14.26 11.84 10.64 -
EY -49.88 -18.00 0.72 1.13 7.01 8.45 9.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.62 0.90 0.64 0.54 0.84 0.69 -2.85%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 26/03/12 25/03/11 25/03/10 20/03/09 27/03/08 30/03/07 30/03/06 -
Price 0.29 0.335 0.54 0.36 0.39 0.41 0.42 -
P/RPS 0.85 0.99 1.11 0.85 0.75 0.93 1.19 -5.45%
P/EPS -2.08 -5.48 131.45 79.85 16.36 9.34 11.17 -
EY -48.16 -18.26 0.76 1.25 6.11 10.71 8.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.61 0.85 0.58 0.62 0.67 0.72 -2.99%

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