[G3] YoY TTM Result on 31-Jul-2013 [#4]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
26-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jul-2013 [#4]
Profit Trend
QoQ- 108.08%
YoY- 105.88%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
TTM Result
31/12/17 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 21,343 34,845 36,998 45,504 39,408 43,253 48,802 -10.54%
PBT -9,567 -4,594 -10,250 1,520 -13,518 -20,159 -2,264 21.42%
Tax 600 140 -134 -632 100 -356 -1,518 -
NP -8,967 -4,454 -10,384 888 -13,418 -20,515 -3,782 12.33%
-
NP to SH -8,967 -9,791 -9,137 684 -11,624 -19,767 -2,759 17.20%
-
Tax Rate - - - 41.58% - - - -
Total Cost 30,310 39,299 47,382 44,616 52,826 63,768 52,584 -7.15%
-
Net Worth 71,156 80,337 38,597 50,178 51,882 64,417 73,866 -0.50%
Dividend
31/12/17 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 71,156 80,337 38,597 50,178 51,882 64,417 73,866 -0.50%
NOSH 412,500 296,666 124,669 127,777 124,656 124,766 125,196 17.42%
Ratio Analysis
31/12/17 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin -42.01% -12.78% -28.07% 1.95% -34.05% -47.43% -7.75% -
ROE -12.60% -12.19% -23.67% 1.36% -22.40% -30.69% -3.74% -
Per Share
31/12/17 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 5.17 11.75 29.68 35.61 31.61 34.67 38.98 -23.82%
EPS -2.17 -3.30 -7.33 0.54 -9.32 -15.84 -2.20 -0.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1725 0.2708 0.3096 0.3927 0.4162 0.5163 0.59 -15.26%
Adjusted Per Share Value based on latest NOSH - 127,777
31/12/17 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 0.57 0.92 0.98 1.21 1.04 1.15 1.29 -10.41%
EPS -0.24 -0.26 -0.24 0.02 -0.31 -0.52 -0.07 18.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0189 0.0213 0.0102 0.0133 0.0137 0.0171 0.0196 -0.48%
Price Multiplier on Financial Quarter End Date
31/12/17 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/12/17 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 0.82 0.23 0.23 0.27 0.24 0.24 0.43 -
P/RPS 15.85 1.96 0.78 0.76 0.76 0.69 1.10 43.23%
P/EPS -37.72 -6.97 -3.14 50.44 -2.57 -1.51 -19.51 9.28%
EY -2.65 -14.35 -31.87 1.98 -38.85 -66.01 -5.12 -8.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.75 0.85 0.74 0.69 0.58 0.46 0.73 28.69%
Price Multiplier on Announcement Date
31/12/17 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 27/02/18 30/09/15 29/09/14 26/09/13 26/09/12 29/09/11 24/09/10 -
Price 0.755 0.19 0.225 0.29 0.24 0.23 0.42 -
P/RPS 14.59 1.62 0.76 0.81 0.76 0.66 1.08 41.99%
P/EPS -34.73 -5.76 -3.07 54.17 -2.57 -1.45 -19.06 8.41%
EY -2.88 -17.37 -32.57 1.85 -38.85 -68.88 -5.25 -7.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.38 0.70 0.73 0.74 0.58 0.45 0.71 27.77%

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