[G3] QoQ Cumulative Quarter Result on 30-Apr-2008 [#3]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
25-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
30-Apr-2008 [#3]
Profit Trend
QoQ- 11.95%
YoY- -25.43%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
Cumulative Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 36,994 23,304 56,772 51,547 40,237 24,058 59,187 -26.79%
PBT 5,038 4,505 1,302 5,377 4,188 4,696 5,042 -0.05%
Tax -1,339 -1,027 -664 -1,611 -863 -930 -732 49.29%
NP 3,699 3,478 638 3,766 3,325 3,766 4,310 -9.64%
-
NP to SH 3,147 2,741 678 3,662 3,271 3,445 4,546 -21.65%
-
Tax Rate 26.58% 22.80% 51.00% 29.96% 20.61% 19.80% 14.52% -
Total Cost 33,295 19,826 56,134 47,781 36,912 20,292 54,877 -28.22%
-
Net Worth 77,601 77,599 75,167 78,576 78,104 78,261 75,504 1.83%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 77,601 77,599 75,167 78,576 78,104 78,261 75,504 1.83%
NOSH 124,880 125,159 124,285 124,982 124,847 124,818 124,945 -0.03%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin 10.00% 14.92% 1.12% 7.31% 8.26% 15.65% 7.28% -
ROE 4.06% 3.53% 0.90% 4.66% 4.19% 4.40% 6.02% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 29.62 18.62 45.68 41.24 32.23 19.27 47.37 -26.77%
EPS 2.52 2.19 0.54 2.93 2.62 2.76 3.64 -21.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6214 0.62 0.6048 0.6287 0.6256 0.627 0.6043 1.86%
Adjusted Per Share Value based on latest NOSH - 126,129
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 0.98 0.62 1.50 1.37 1.07 0.64 1.57 -26.85%
EPS 0.08 0.07 0.02 0.10 0.09 0.09 0.12 -23.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0206 0.0206 0.0199 0.0208 0.0207 0.0207 0.02 1.98%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 0.40 0.36 0.38 0.41 0.34 0.36 0.41 -
P/RPS 1.35 1.93 0.83 0.99 1.05 1.87 0.87 33.85%
P/EPS 15.87 16.44 69.66 13.99 12.98 13.04 11.27 25.50%
EY 6.30 6.08 1.44 7.15 7.71 7.67 8.87 -20.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.58 0.63 0.65 0.54 0.57 0.68 -3.94%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 20/03/09 18/12/08 29/09/08 25/06/08 27/03/08 24/12/07 24/09/07 -
Price 0.36 0.33 0.37 0.34 0.39 0.32 0.37 -
P/RPS 1.22 1.77 0.81 0.82 1.21 1.66 0.78 34.56%
P/EPS 14.29 15.07 67.83 11.60 14.89 11.59 10.17 25.32%
EY 7.00 6.64 1.47 8.62 6.72 8.63 9.83 -20.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.53 0.61 0.54 0.62 0.51 0.61 -3.29%

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