[G3] YoY Annualized Quarter Result on 31-Oct-2006 [#1]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
12-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Oct-2006 [#1]
Profit Trend
QoQ- 275.45%
YoY- 14.13%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 70,928 93,216 96,232 86,448 79,436 104,540 0 -
PBT 12,732 18,020 18,784 20,392 20,460 22,120 0 -
Tax -3,552 -4,108 -3,720 -4,232 -6,848 -6,320 0 -
NP 9,180 13,912 15,064 16,160 13,612 15,800 0 -
-
NP to SH 11,024 10,964 13,780 15,536 13,612 15,800 0 -
-
Tax Rate 27.90% 22.80% 19.80% 20.75% 33.47% 28.57% - -
Total Cost 61,748 79,304 81,168 70,288 65,824 88,740 0 -
-
Net Worth 81,189 77,599 78,261 76,018 70,912 69,999 0 -
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 81,189 77,599 78,261 76,018 70,912 69,999 0 -
NOSH 125,272 125,159 124,818 124,887 125,110 99,999 0 -
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 12.94% 14.92% 15.65% 18.69% 17.14% 15.11% 0.00% -
ROE 13.58% 14.13% 17.61% 20.44% 19.20% 22.57% 0.00% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 56.62 74.48 77.10 69.22 63.49 104.54 0.00 -
EPS 8.80 8.76 11.04 12.44 10.88 15.80 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6481 0.62 0.627 0.6087 0.5668 0.70 0.00 -
Adjusted Per Share Value based on latest NOSH - 124,887
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 1.88 2.47 2.55 2.29 2.11 2.77 0.00 -
EPS 0.29 0.29 0.37 0.41 0.36 0.42 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0215 0.0206 0.0207 0.0201 0.0188 0.0186 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 - -
Price 0.60 0.36 0.36 0.38 0.52 0.88 0.00 -
P/RPS 1.06 0.48 0.47 0.55 0.82 0.84 0.00 -
P/EPS 6.82 4.11 3.26 3.05 4.78 5.57 0.00 -
EY 14.67 24.33 30.67 32.74 20.92 17.95 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.58 0.57 0.62 0.92 1.26 0.00 -
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/12/09 18/12/08 24/12/07 12/12/06 29/12/05 09/12/04 - -
Price 0.60 0.33 0.32 0.41 0.48 0.81 0.00 -
P/RPS 1.06 0.44 0.42 0.59 0.76 0.77 0.00 -
P/EPS 6.82 3.77 2.90 3.30 4.41 5.13 0.00 -
EY 14.67 26.55 34.50 30.34 22.67 19.51 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.53 0.51 0.67 0.85 1.16 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