[G3] QoQ TTM Result on 31-Oct-2005 [#1]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
29-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Oct-2005 [#1]
Profit Trend
QoQ- -7.37%
YoY- -25.02%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
TTM Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 49,885 44,354 42,266 44,465 50,741 49,213 55,466 -6.84%
PBT 5,944 6,487 7,022 9,802 10,217 11,017 11,071 -34.01%
Tax -1,617 -2,102 -2,093 -2,683 -2,881 -2,638 -2,576 -26.75%
NP 4,327 4,385 4,929 7,119 7,336 8,379 8,495 -36.29%
-
NP to SH 4,140 4,167 4,513 6,873 7,420 8,379 8,575 -38.53%
-
Tax Rate 27.20% 32.40% 29.81% 27.37% 28.20% 23.94% 23.27% -
Total Cost 45,558 39,969 37,337 37,346 43,405 40,834 46,971 -2.02%
-
Net Worth 72,315 72,846 70,020 70,912 67,999 68,750 0 -
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 72,315 72,846 70,020 70,912 67,999 68,750 0 -
NOSH 125,200 126,666 119,999 125,110 125,925 125,000 99,999 16.21%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 8.67% 9.89% 11.66% 16.01% 14.46% 17.03% 15.32% -
ROE 5.72% 5.72% 6.45% 9.69% 10.91% 12.19% 0.00% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 39.84 35.02 35.22 35.54 40.29 39.37 55.47 -19.84%
EPS 3.31 3.29 3.76 5.49 5.89 6.70 8.58 -47.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5776 0.5751 0.5835 0.5668 0.54 0.55 0.00 -
Adjusted Per Share Value based on latest NOSH - 125,110
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 1.32 1.18 1.12 1.18 1.34 1.30 1.47 -6.94%
EPS 0.11 0.11 0.12 0.18 0.20 0.22 0.23 -38.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0192 0.0193 0.0186 0.0188 0.018 0.0182 0.00 -
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 0.37 0.44 0.40 0.52 0.56 0.70 0.99 -
P/RPS 0.93 1.26 1.14 1.46 1.39 1.78 1.78 -35.20%
P/EPS 11.19 13.37 10.64 9.47 9.50 10.44 11.55 -2.09%
EY 8.94 7.48 9.40 10.56 10.52 9.58 8.66 2.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.77 0.69 0.92 1.04 1.27 0.00 -
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 03/10/06 21/06/06 30/03/06 29/12/05 23/09/05 22/06/05 29/03/05 -
Price 0.37 0.40 0.42 0.48 0.56 0.61 0.69 -
P/RPS 0.93 1.14 1.19 1.35 1.39 1.55 1.24 -17.49%
P/EPS 11.19 12.16 11.17 8.74 9.50 9.10 8.05 24.62%
EY 8.94 8.22 8.95 11.44 10.52 10.99 12.43 -19.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.70 0.72 0.85 1.04 1.11 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