[G3] QoQ Quarter Result on 30-Apr-2004 [#3]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
16-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
30-Apr-2004 [#3]
Profit Trend
QoQ- -72.46%
YoY--%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
Quarter Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 12,519 26,135 5,137 11,675 15,934 0 0 -
PBT 3,553 5,530 9,569 859 4,322 0 0 -
Tax -1,073 -1,580 190 -93 -3,057 0 0 -
NP 2,480 3,950 9,759 766 1,265 0 0 -
-
NP to SH 2,480 3,950 9,759 846 3,072 0 0 -
-
Tax Rate 30.20% 28.57% -1.99% 10.83% 70.73% - - -
Total Cost 10,039 22,185 -4,622 10,909 14,669 0 0 -
-
Net Worth 73,000 69,999 65,723 60,277 9,830,399 0 0 -
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 73,000 69,999 65,723 60,277 9,830,399 0 0 -
NOSH 99,999 99,999 99,581 105,749 15,360,000 0 0 -
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 19.81% 15.11% 189.97% 6.56% 7.94% 0.00% 0.00% -
ROE 3.40% 5.64% 14.85% 1.40% 0.03% 0.00% 0.00% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 12.52 26.14 5.16 11.04 0.10 0.00 0.00 -
EPS 2.48 3.95 9.80 0.80 0.02 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.70 0.66 0.57 0.64 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 105,749
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 0.33 0.69 0.14 0.31 0.42 0.00 0.00 -
EPS 0.07 0.10 0.26 0.02 0.08 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0193 0.0186 0.0174 0.016 2.6051 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 - - - -
Price 0.99 0.88 0.81 0.97 0.00 0.00 0.00 -
P/RPS 7.91 3.37 15.70 8.79 0.00 0.00 0.00 -
P/EPS 39.92 22.28 8.27 121.25 0.00 0.00 0.00 -
EY 2.51 4.49 12.10 0.82 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.26 1.23 1.70 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 29/03/05 09/12/04 15/10/04 16/06/04 18/02/04 - - -
Price 0.69 0.81 0.90 0.88 0.00 0.00 0.00 -
P/RPS 5.51 3.10 17.45 7.97 0.00 0.00 0.00 -
P/EPS 27.82 20.51 9.18 110.00 0.00 0.00 0.00 -
EY 3.59 4.88 10.89 0.91 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.16 1.36 1.54 0.00 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