[G3] YoY Annualized Quarter Result on 31-Jan-2007 [#2]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
30-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jan-2007 [#2]
Profit Trend
QoQ- -37.49%
YoY- 37.84%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 56,160 73,988 80,474 70,568 60,358 77,308 68,072 -3.15%
PBT 1,104 10,076 8,376 12,738 11,776 18,166 17,570 -36.92%
Tax -2,662 -2,678 -1,726 -2,680 -4,730 -5,308 -15,040 -25.04%
NP -1,558 7,398 6,650 10,058 7,046 12,858 2,530 -
-
NP to SH 1,830 6,294 6,542 9,712 7,046 12,858 12,684 -27.55%
-
Tax Rate 241.12% 26.58% 20.61% 21.04% 40.17% 29.22% 85.60% -
Total Cost 57,718 66,590 73,824 60,510 53,312 64,450 65,542 -2.09%
-
Net Worth 79,304 77,601 78,104 77,157 72,896 72,988 8,117,759 -53.73%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 79,304 77,601 78,104 77,157 72,896 72,988 8,117,759 -53.73%
NOSH 125,342 124,880 124,847 125,154 124,929 99,984 12,683,999 -53.64%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin -2.77% 10.00% 8.26% 14.25% 11.67% 16.63% 3.72% -
ROE 2.31% 8.11% 8.38% 12.59% 9.67% 17.62% 0.16% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 44.81 59.25 64.46 56.38 48.31 77.32 0.54 108.70%
EPS 1.46 5.04 5.24 7.76 5.64 12.86 0.10 56.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6327 0.6214 0.6256 0.6165 0.5835 0.73 0.64 -0.19%
Adjusted Per Share Value based on latest NOSH - 124,615
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 1.49 1.96 2.13 1.87 1.60 2.05 1.80 -3.09%
EPS 0.05 0.17 0.17 0.26 0.19 0.34 0.34 -27.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.021 0.0206 0.0207 0.0204 0.0193 0.0193 2.1512 -53.73%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 - -
Price 0.57 0.40 0.34 0.52 0.40 0.99 0.00 -
P/RPS 1.27 0.68 0.53 0.92 0.83 1.28 0.00 -
P/EPS 39.04 7.94 6.49 6.70 7.09 7.70 0.00 -
EY 2.56 12.60 15.41 14.92 14.10 12.99 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.64 0.54 0.84 0.69 1.36 0.00 -
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 25/03/10 20/03/09 27/03/08 30/03/07 30/03/06 29/03/05 18/02/04 -
Price 0.54 0.36 0.39 0.41 0.42 0.69 0.00 -
P/RPS 1.21 0.61 0.61 0.73 0.87 0.89 0.00 -
P/EPS 36.99 7.14 7.44 5.28 7.45 5.37 0.00 -
EY 2.70 14.00 13.44 18.93 13.43 18.64 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.58 0.62 0.67 0.72 0.95 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