[G3] QoQ TTM Result on 30-Apr-2005 [#3]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
22-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
30-Apr-2005 [#3]
Profit Trend
QoQ- -2.29%
YoY- 113.86%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
TTM Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 42,266 44,465 50,741 49,213 55,466 58,881 32,746 18.49%
PBT 7,022 9,802 10,217 11,017 11,071 11,840 6,310 7.36%
Tax -2,093 -2,683 -2,881 -2,638 -2,576 -4,560 -2,980 -20.93%
NP 4,929 7,119 7,336 8,379 8,495 7,280 3,330 29.78%
-
NP to SH 4,513 6,873 7,420 8,379 8,575 9,167 5,217 -9.18%
-
Tax Rate 29.81% 27.37% 28.20% 23.94% 23.27% 38.51% 47.23% -
Total Cost 37,337 37,346 43,405 40,834 46,971 51,601 29,416 17.17%
-
Net Worth 70,020 70,912 67,999 68,750 0 0 52,778 20.67%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 70,020 70,912 67,999 68,750 0 0 52,778 20.67%
NOSH 119,999 125,110 125,925 125,000 99,999 99,999 99,581 13.20%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 11.66% 16.01% 14.46% 17.03% 15.32% 12.36% 10.17% -
ROE 6.45% 9.69% 10.91% 12.19% 0.00% 0.00% 9.88% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 35.22 35.54 40.29 39.37 55.47 58.88 32.88 4.67%
EPS 3.76 5.49 5.89 6.70 8.58 9.17 5.24 -19.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5835 0.5668 0.54 0.55 0.00 0.00 0.53 6.60%
Adjusted Per Share Value based on latest NOSH - 125,000
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 1.12 1.18 1.34 1.30 1.47 1.56 0.87 18.28%
EPS 0.12 0.18 0.20 0.22 0.23 0.24 0.14 -9.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0186 0.0188 0.018 0.0182 0.00 0.00 0.014 20.79%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 0.40 0.52 0.56 0.70 0.99 0.88 0.81 -
P/RPS 1.14 1.46 1.39 1.78 1.78 1.49 2.46 -40.03%
P/EPS 10.64 9.47 9.50 10.44 11.55 9.60 15.46 -21.99%
EY 9.40 10.56 10.52 9.58 8.66 10.42 6.47 28.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.92 1.04 1.27 0.00 0.00 1.53 -41.10%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 30/03/06 29/12/05 23/09/05 22/06/05 29/03/05 09/12/04 - -
Price 0.42 0.48 0.56 0.61 0.69 0.81 0.00 -
P/RPS 1.19 1.35 1.39 1.55 1.24 1.38 0.00 -
P/EPS 11.17 8.74 9.50 9.10 8.05 8.84 0.00 -
EY 8.95 11.44 10.52 10.99 12.43 11.32 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.85 1.04 1.11 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