[G3] YoY TTM Result on 31-Oct-2004 [#1]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
09-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Oct-2004 [#1]
Profit Trend
QoQ- 75.71%
YoY--%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
TTM Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 62,201 51,638 44,465 58,881 0 -
PBT 4,688 5,927 9,802 11,840 0 -
Tax -650 -1,293 -2,683 -4,560 0 -
NP 4,038 4,634 7,119 7,280 0 -
-
NP to SH 4,109 4,621 6,873 9,167 0 -
-
Tax Rate 13.87% 21.82% 27.37% 38.51% - -
Total Cost 58,163 47,004 37,346 51,601 0 -
-
Net Worth 78,261 76,018 70,912 0 0 -
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 78,261 76,018 70,912 0 0 -
NOSH 124,818 124,887 125,110 99,999 0 -
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 6.49% 8.97% 16.01% 12.36% 0.00% -
ROE 5.25% 6.08% 9.69% 0.00% 0.00% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 49.83 41.35 35.54 58.88 0.00 -
EPS 3.29 3.70 5.49 9.17 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.627 0.6087 0.5668 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 99,999
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 1.65 1.37 1.18 1.56 0.00 -
EPS 0.11 0.12 0.18 0.24 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0207 0.0201 0.0188 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 - -
Price 0.36 0.38 0.52 0.88 0.00 -
P/RPS 0.72 0.92 1.46 1.49 0.00 -
P/EPS 10.94 10.27 9.47 9.60 0.00 -
EY 9.14 9.74 10.56 10.42 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.62 0.92 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 24/12/07 12/12/06 29/12/05 09/12/04 - -
Price 0.32 0.41 0.48 0.81 0.00 -
P/RPS 0.64 0.99 1.35 1.38 0.00 -
P/EPS 9.72 11.08 8.74 8.84 0.00 -
EY 10.29 9.02 11.44 11.32 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.67 0.85 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