[G3] YoY TTM Result on 31-Jul-2007 [#4]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
24-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jul-2007 [#4]
Profit Trend
QoQ- -12.94%
YoY- 9.86%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
TTM Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 48,802 69,434 56,772 59,755 49,885 50,741 32,746 6.87%
PBT -2,264 4,206 1,230 5,090 5,944 10,217 6,310 -
Tax -1,518 -1,097 -585 -778 -1,617 -2,881 -2,980 -10.62%
NP -3,782 3,109 645 4,312 4,327 7,336 3,330 -
-
NP to SH -2,759 2,743 696 4,548 4,140 7,420 5,217 -
-
Tax Rate - 26.08% 47.56% 15.28% 27.20% 28.20% 47.23% -
Total Cost 52,584 66,325 56,127 55,443 45,558 43,405 29,416 10.16%
-
Net Worth 73,866 78,331 77,391 75,504 72,315 67,999 52,778 5.75%
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 73,866 78,331 77,391 75,504 72,315 67,999 52,778 5.75%
NOSH 125,196 125,692 125,147 125,172 125,200 125,925 99,581 3.88%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin -7.75% 4.48% 1.14% 7.22% 8.67% 14.46% 10.17% -
ROE -3.74% 3.50% 0.90% 6.02% 5.72% 10.91% 9.88% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 38.98 55.24 45.36 47.74 39.84 40.29 32.88 2.87%
EPS -2.20 2.18 0.56 3.63 3.31 5.89 5.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.6232 0.6184 0.6032 0.5776 0.54 0.53 1.80%
Adjusted Per Share Value based on latest NOSH - 125,172
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 1.29 1.84 1.50 1.58 1.32 1.34 0.87 6.78%
EPS -0.07 0.07 0.02 0.12 0.11 0.20 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0196 0.0208 0.0205 0.02 0.0192 0.018 0.014 5.76%
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 0.43 0.34 0.38 0.41 0.37 0.56 0.81 -
P/RPS 1.10 0.62 0.84 0.86 0.93 1.39 2.46 -12.54%
P/EPS -19.51 15.58 68.33 11.28 11.19 9.50 15.46 -
EY -5.12 6.42 1.46 8.86 8.94 10.52 6.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.55 0.61 0.68 0.64 1.04 1.53 -11.59%
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 24/09/10 29/09/09 29/09/08 24/09/07 03/10/06 23/09/05 - -
Price 0.42 0.39 0.37 0.37 0.37 0.56 0.00 -
P/RPS 1.08 0.71 0.82 0.78 0.93 1.39 0.00 -
P/EPS -19.06 17.87 66.53 10.18 11.19 9.50 0.00 -
EY -5.25 5.60 1.50 9.82 8.94 10.52 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.63 0.60 0.61 0.64 1.04 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