[G3] QoQ Cumulative Quarter Result on 31-Jul-2006 [#4]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
03-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jul-2006 [#4]
Profit Trend
QoQ- 8.21%
YoY- -44.22%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
Cumulative Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 47,807 35,284 21,612 49,885 37,689 30,179 19,859 79.90%
PBT 6,545 6,369 5,098 5,942 6,155 5,888 5,115 17.91%
Tax -1,432 -1,340 -1,058 -1,617 -2,029 -2,365 -1,712 -11.25%
NP 5,113 5,029 4,040 4,325 4,126 3,523 3,403 31.28%
-
NP to SH 4,911 4,856 3,884 4,138 3,824 3,523 3,403 27.79%
-
Tax Rate 21.88% 21.04% 20.75% 27.21% 32.97% 40.17% 33.47% -
Total Cost 42,694 30,255 17,572 45,560 33,563 26,656 16,456 89.14%
-
Net Worth 75,264 77,157 76,018 72,208 71,868 72,896 70,912 4.06%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 75,264 77,157 76,018 72,208 71,868 72,896 70,912 4.06%
NOSH 124,961 125,154 124,887 125,015 124,967 124,929 125,110 -0.07%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 10.70% 14.25% 18.69% 8.67% 10.95% 11.67% 17.14% -
ROE 6.52% 6.29% 5.11% 5.73% 5.32% 4.83% 4.80% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 38.26 28.19 17.31 39.90 30.16 24.16 15.87 80.08%
EPS 3.93 3.88 3.11 3.31 3.06 2.82 2.72 27.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6023 0.6165 0.6087 0.5776 0.5751 0.5835 0.5668 4.14%
Adjusted Per Share Value based on latest NOSH - 125,200
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 1.27 0.94 0.57 1.32 1.00 0.80 0.53 79.35%
EPS 0.13 0.13 0.10 0.11 0.10 0.09 0.09 27.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0199 0.0204 0.0201 0.0191 0.019 0.0193 0.0188 3.87%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 0.41 0.52 0.38 0.37 0.44 0.40 0.52 -
P/RPS 1.07 1.84 2.20 0.93 1.46 1.66 3.28 -52.70%
P/EPS 10.43 13.40 12.22 11.18 14.38 14.18 19.12 -33.31%
EY 9.59 7.46 8.18 8.95 6.95 7.05 5.23 49.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.84 0.62 0.64 0.77 0.69 0.92 -18.29%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 18/06/07 30/03/07 12/12/06 03/10/06 21/06/06 30/03/06 29/12/05 -
Price 0.41 0.41 0.41 0.37 0.40 0.42 0.48 -
P/RPS 1.07 1.45 2.37 0.93 1.33 1.74 3.02 -50.02%
P/EPS 10.43 10.57 13.18 11.18 13.07 14.89 17.65 -29.64%
EY 9.59 9.46 7.59 8.95 7.65 6.71 5.67 42.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.67 0.67 0.64 0.70 0.72 0.85 -13.85%

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