[G3] QoQ TTM Result on 31-Jul-2008 [#4]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
29-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Jul-2008 [#4]
Profit Trend
QoQ- -78.9%
YoY- -84.7%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
TTM Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 57,119 53,529 56,018 56,772 63,495 64,708 62,201 -5.52%
PBT 443 2,080 1,039 1,230 3,922 2,909 4,688 -79.28%
Tax -309 -1,061 -682 -585 -957 -301 -650 -39.11%
NP 134 1,019 357 645 2,965 2,608 4,038 -89.69%
-
NP to SH 522 572 -8 696 3,299 2,963 4,109 -74.76%
-
Tax Rate 69.75% 51.01% 65.64% 47.56% 24.40% 10.35% 13.87% -
Total Cost 56,985 52,510 55,661 56,127 60,530 62,100 58,163 -1.35%
-
Net Worth 79,010 78,840 77,599 77,391 79,297 77,753 78,261 0.63%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 79,010 78,840 77,599 77,391 79,297 77,753 78,261 0.63%
NOSH 126,296 126,875 125,159 125,147 126,129 124,285 124,818 0.78%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 0.23% 1.90% 0.64% 1.14% 4.67% 4.03% 6.49% -
ROE 0.66% 0.73% -0.01% 0.90% 4.16% 3.81% 5.25% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 45.23 42.19 44.76 45.36 50.34 52.06 49.83 -6.25%
EPS 0.41 0.45 -0.01 0.56 2.62 2.38 3.29 -75.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6256 0.6214 0.62 0.6184 0.6287 0.6256 0.627 -0.14%
Adjusted Per Share Value based on latest NOSH - 125,147
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 1.51 1.42 1.48 1.50 1.68 1.71 1.65 -5.74%
EPS 0.01 0.02 0.00 0.02 0.09 0.08 0.11 -79.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0209 0.0209 0.0206 0.0205 0.021 0.0206 0.0207 0.64%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 0.34 0.40 0.36 0.38 0.41 0.34 0.36 -
P/RPS 0.75 0.95 0.80 0.84 0.81 0.65 0.72 2.76%
P/EPS 82.26 88.72 -5,632.19 68.33 15.68 14.26 10.94 284.28%
EY 1.22 1.13 -0.02 1.46 6.38 7.01 9.14 -73.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.64 0.58 0.61 0.65 0.54 0.57 -3.54%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 25/06/09 20/03/09 18/12/08 29/09/08 25/06/08 27/03/08 24/12/07 -
Price 0.44 0.36 0.33 0.37 0.34 0.39 0.32 -
P/RPS 0.97 0.85 0.74 0.82 0.68 0.75 0.64 31.97%
P/EPS 106.46 79.85 -5,162.84 66.53 13.00 16.36 9.72 393.90%
EY 0.94 1.25 -0.02 1.50 7.69 6.11 10.29 -79.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.58 0.53 0.60 0.54 0.62 0.51 23.52%

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