[G3] QoQ TTM 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- 27.54%
YoY--%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
TTM Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 55,466 58,881 32,746 27,609 15,934 0 -
PBT 11,071 11,840 6,310 5,181 4,322 0 -
Tax -2,576 -4,560 -2,980 -3,150 -3,057 0 -
NP 8,495 7,280 3,330 2,031 1,265 0 -
-
NP to SH 8,575 9,167 5,217 3,918 3,072 0 -
-
Tax Rate 23.27% 38.51% 47.23% 60.80% 70.73% - -
Total Cost 46,971 51,601 29,416 25,578 14,669 0 -
-
Net Worth 0 0 52,778 0 9,830,399 0 -
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 0 0 52,778 0 9,830,399 0 -
NOSH 99,999 99,999 99,581 105,749 15,360,000 0 -
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 15.32% 12.36% 10.17% 7.36% 7.94% 0.00% -
ROE 0.00% 0.00% 9.88% 0.00% 0.03% 0.00% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 55.47 58.88 32.88 26.11 0.10 0.00 -
EPS 8.58 9.17 5.24 3.70 0.02 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.53 0.00 0.64 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 CAGR
RPS 1.47 1.56 0.87 0.73 0.42 0.00 -
EPS 0.23 0.24 0.14 0.10 0.08 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.014 0.00 2.6051 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 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 -
P/RPS 1.78 1.49 2.46 3.72 0.00 0.00 -
P/EPS 11.55 9.60 15.46 26.18 0.00 0.00 -
EY 8.66 10.42 6.47 3.82 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.53 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 CAGR
Date 29/03/05 09/12/04 - - - - -
Price 0.69 0.81 0.00 0.00 0.00 0.00 -
P/RPS 1.24 1.38 0.00 0.00 0.00 0.00 -
P/EPS 8.05 8.84 0.00 0.00 0.00 0.00 -
EY 12.43 11.32 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 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