[G3] QoQ Annualized Quarter Result on 31-Jan-2005 [#2]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
29-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Jan-2005 [#2]
Profit Trend
QoQ- -18.62%
YoY- 1.37%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 79,436 50,741 58,768 77,308 104,540 50,848 60,948 19.26%
PBT 20,460 10,217 13,184 18,166 22,120 19,236 12,858 36.18%
Tax -6,848 -2,798 -3,745 -5,308 -6,320 -7,552 -10,150 -23.02%
NP 13,612 7,419 9,438 12,858 15,800 11,684 2,708 192.57%
-
NP to SH 13,612 7,419 9,438 12,858 15,800 16,970 9,584 26.27%
-
Tax Rate 33.47% 27.39% 28.41% 29.22% 28.57% 39.26% 78.94% -
Total Cost 65,824 43,322 49,329 64,450 88,740 39,164 58,240 8.47%
-
Net Worth 70,912 67,445 68,788 72,988 69,999 60,870 65,034 5.92%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div - - 3,335 - - - - -
Div Payout % - - 35.34% - - - - -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 70,912 67,445 68,788 72,988 69,999 60,870 65,034 5.92%
NOSH 125,110 124,898 125,070 99,984 99,999 92,228 114,095 6.31%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 17.14% 14.62% 16.06% 16.63% 15.11% 22.98% 4.44% -
ROE 19.20% 11.00% 13.72% 17.62% 22.57% 27.88% 14.74% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 63.49 40.63 46.99 77.32 104.54 55.13 53.42 12.16%
EPS 10.88 5.94 7.55 12.86 15.80 18.40 8.40 18.76%
DPS 0.00 0.00 2.67 0.00 0.00 0.00 0.00 -
NAPS 0.5668 0.54 0.55 0.73 0.70 0.66 0.57 -0.37%
Adjusted Per Share Value based on latest NOSH - 99,999
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 2.11 1.34 1.56 2.05 2.77 1.35 1.62 19.20%
EPS 0.36 0.20 0.25 0.34 0.42 0.45 0.25 27.43%
DPS 0.00 0.00 0.09 0.00 0.00 0.00 0.00 -
NAPS 0.0188 0.0179 0.0182 0.0193 0.0186 0.0161 0.0172 6.09%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 0.52 0.56 0.70 0.99 0.88 0.81 0.97 -
P/RPS 0.82 1.38 1.49 1.28 0.84 1.47 1.82 -41.14%
P/EPS 4.78 9.43 9.28 7.70 5.57 4.40 11.55 -44.37%
EY 20.92 10.61 10.78 12.99 17.95 22.72 8.66 79.74%
DY 0.00 0.00 3.81 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.04 1.27 1.36 1.26 1.23 1.70 -33.51%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 29/12/05 23/09/05 22/06/05 29/03/05 09/12/04 15/10/04 16/06/04 -
Price 0.48 0.56 0.61 0.69 0.81 0.90 0.88 -
P/RPS 0.76 1.38 1.30 0.89 0.77 1.63 1.65 -40.27%
P/EPS 4.41 9.43 8.08 5.37 5.13 4.89 10.48 -43.75%
EY 22.67 10.61 12.37 18.64 19.51 20.44 9.55 77.67%
DY 0.00 0.00 4.37 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.04 1.11 0.95 1.16 1.36 1.54 -32.63%

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