[G3] YoY TTM Result on 31-Jul-2004 [#4]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
15-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jul-2004 [#4]
Profit Trend
QoQ- 33.15%
YoY--%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
TTM Result
31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 59,755 49,885 50,741 32,746 22.20%
PBT 5,090 5,944 10,217 6,310 -6.91%
Tax -778 -1,617 -2,881 -2,980 -36.08%
NP 4,312 4,327 7,336 3,330 8.99%
-
NP to SH 4,548 4,140 7,420 5,217 -4.47%
-
Tax Rate 15.28% 27.20% 28.20% 47.23% -
Total Cost 55,443 45,558 43,405 29,416 23.52%
-
Net Worth 75,504 72,315 67,999 52,778 12.67%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 75,504 72,315 67,999 52,778 12.67%
NOSH 125,172 125,200 125,925 99,581 7.92%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 7.22% 8.67% 14.46% 10.17% -
ROE 6.02% 5.72% 10.91% 9.88% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 47.74 39.84 40.29 32.88 13.23%
EPS 3.63 3.31 5.89 5.24 -11.51%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.6032 0.5776 0.54 0.53 4.40%
Adjusted Per Share Value based on latest NOSH - 99,581
31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 1.58 1.32 1.34 0.87 22.00%
EPS 0.12 0.11 0.20 0.14 -5.00%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.0192 0.018 0.014 12.62%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 0.41 0.37 0.56 0.81 -
P/RPS 0.86 0.93 1.39 2.46 -29.55%
P/EPS 11.28 11.19 9.50 15.46 -9.97%
EY 8.86 8.94 10.52 6.47 11.04%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.64 1.04 1.53 -23.68%
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 24/09/07 03/10/06 23/09/05 - -
Price 0.37 0.37 0.56 0.00 -
P/RPS 0.78 0.93 1.39 0.00 -
P/EPS 10.18 11.19 9.50 0.00 -
EY 9.82 8.94 10.52 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.64 1.04 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