[G3] QoQ Cumulative Quarter 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- -76.72%
YoY--%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
Cumulative Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 50,741 44,076 38,654 26,135 50,848 45,711 34,036 30.53%
PBT 10,217 9,888 9,083 5,530 19,236 9,644 8,785 10.60%
Tax -2,798 -2,809 -2,654 -1,580 -7,552 -7,613 -7,520 -48.29%
NP 7,419 7,079 6,429 3,950 11,684 2,031 1,265 225.56%
-
NP to SH 7,419 7,079 6,429 3,950 16,970 7,188 6,342 11.03%
-
Tax Rate 27.39% 28.41% 29.22% 28.57% 39.26% 78.94% 85.60% -
Total Cost 43,322 36,997 32,225 22,185 39,164 43,680 32,771 20.47%
-
Net Worth 67,445 68,788 72,988 69,999 60,870 65,034 8,117,759 -95.90%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div - 2,501 - - - - - -
Div Payout % - 35.34% - - - - - -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 67,445 68,788 72,988 69,999 60,870 65,034 8,117,759 -95.90%
NOSH 124,898 125,070 99,984 99,999 92,228 114,095 12,683,999 -95.41%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 14.62% 16.06% 16.63% 15.11% 22.98% 4.44% 3.72% -
ROE 11.00% 10.29% 8.81% 5.64% 27.88% 11.05% 0.08% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 40.63 35.24 38.66 26.14 55.13 40.06 0.27 2737.80%
EPS 5.94 5.66 6.43 3.95 18.40 6.30 0.05 2323.68%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.55 0.73 0.70 0.66 0.57 0.64 -10.71%
Adjusted Per Share Value based on latest NOSH - 99,999
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 1.34 1.17 1.02 0.69 1.35 1.21 0.90 30.42%
EPS 0.20 0.19 0.17 0.10 0.45 0.19 0.17 11.45%
DPS 0.00 0.07 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0179 0.0182 0.0193 0.0186 0.0161 0.0172 2.1512 -95.90%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 - -
Price 0.56 0.70 0.99 0.88 0.81 0.97 0.00 -
P/RPS 1.38 1.99 2.56 3.37 1.47 2.42 0.00 -
P/EPS 9.43 12.37 15.40 22.28 4.40 15.40 0.00 -
EY 10.61 8.09 6.49 4.49 22.72 6.49 0.00 -
DY 0.00 2.86 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.27 1.36 1.26 1.23 1.70 0.00 -
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 23/09/05 22/06/05 29/03/05 09/12/04 15/10/04 16/06/04 18/02/04 -
Price 0.56 0.61 0.69 0.81 0.90 0.88 0.00 -
P/RPS 1.38 1.73 1.78 3.10 1.63 2.20 0.00 -
P/EPS 9.43 10.78 10.73 20.51 4.89 13.97 0.00 -
EY 10.61 9.28 9.32 4.88 20.44 7.16 0.00 -
DY 0.00 3.28 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.11 0.95 1.16 1.36 1.54 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