Highlights

[G3] QoQ Annualized Quarter Result on 2020-09-30 [#3]

Stock [G3]: G3 GLOBAL BHD
Announcement Date 25-Nov-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Sep-2020  [#3]
Profit Trend QoQ -     -5.25%    YoY -     38.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 4,804 15,029 16,988 19,990 27,336 14,214 29,588 -70.21%
  QoQ % -68.04% -11.53% -15.02% -26.87% 92.32% -51.96% -
  Horiz. % 16.24% 50.79% 57.42% 67.56% 92.39% 48.04% 100.00%
PBT -556 -12,343 -7,164 -6,804 -8,456 -15,776 -11,546 -86.74%
  QoQ % 95.50% -72.29% -5.29% 19.54% 46.40% -36.63% -
  Horiz. % 4.82% 106.90% 62.04% 58.93% 73.23% 136.63% 100.00%
Tax 0 -2 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% 100.00% - - - - -
NP -556 -12,345 -7,164 -6,804 -8,456 -15,776 -11,546 -86.74%
  QoQ % 95.50% -72.32% -5.29% 19.54% 46.40% -36.63% -
  Horiz. % 4.82% 106.91% 62.04% 58.93% 73.23% 136.63% 100.00%
NP to SH -548 -12,339 -7,157 -6,800 -8,456 -16,392 -11,546 -86.87%
  QoQ % 95.56% -72.40% -5.25% 19.58% 48.41% -41.96% -
  Horiz. % 4.75% 106.86% 61.99% 58.89% 73.23% 141.96% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 5,360 27,374 24,152 26,794 35,792 29,990 41,134 -74.27%
  QoQ % -80.42% 13.34% -9.86% -25.14% 19.35% -27.09% -
  Horiz. % 13.03% 66.55% 58.71% 65.14% 87.01% 72.91% 100.00%
Net Worth 32,684 28,089 32,771 37,447 37,442 39,945 41,445 -14.63%
  QoQ % 16.36% -14.28% -12.49% 0.01% -6.27% -3.62% -
  Horiz. % 78.86% 67.77% 79.07% 90.35% 90.34% 96.38% 100.00%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 32,684 28,089 32,771 37,447 37,442 39,945 41,445 -14.63%
  QoQ % 16.36% -14.28% -12.49% 0.01% -6.27% -3.62% -
  Horiz. % 78.86% 67.77% 79.07% 90.35% 90.34% 96.38% 100.00%
NOSH 1,634,242 468,162 468,158 468,095 468,034 443,839 414,459 149.38%
  QoQ % 249.08% 0.00% 0.01% 0.01% 5.45% 7.09% -
  Horiz. % 394.31% 112.96% 112.96% 112.94% 112.93% 107.09% 100.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin -11.57 % -82.14 % -42.17 % -34.04 % -30.93 % -110.99 % -39.02 % -55.50%
  QoQ % 85.91% -94.78% -23.88% -10.05% 72.13% -184.44% -
  Horiz. % 29.65% 210.51% 108.07% 87.24% 79.27% 284.44% 100.00%
ROE -1.68 % -43.93 % -21.84 % -18.16 % -22.58 % -41.04 % -27.86 % -84.60%
  QoQ % 96.18% -101.14% -20.26% 19.57% 44.98% -47.31% -
  Horiz. % 6.03% 157.68% 78.39% 65.18% 81.05% 147.31% 100.00%
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 0.29 3.21 3.63 4.27 5.84 3.20 7.14 -88.16%
  QoQ % -90.97% -11.57% -14.99% -26.88% 82.50% -55.18% -
  Horiz. % 4.06% 44.96% 50.84% 59.80% 81.79% 44.82% 100.00%
EPS -0.04 -2.64 -1.53 -1.46 -1.80 -3.90 -2.80 -94.10%
  QoQ % 98.48% -72.55% -4.79% 18.89% 53.85% -39.29% -
  Horiz. % 1.43% 94.29% 54.64% 52.14% 64.29% 139.29% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0200 0.0600 0.0700 0.0800 0.0800 0.0900 0.1000 -65.77%
  QoQ % -66.67% -14.29% -12.50% 0.00% -11.11% -10.00% -
  Horiz. % 20.00% 60.00% 70.00% 80.00% 80.00% 90.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,164,246
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 0.22 0.69 0.78 0.92 1.26 0.66 1.37 -70.42%
  QoQ % -68.12% -11.54% -15.22% -26.98% 90.91% -51.82% -
  Horiz. % 16.06% 50.36% 56.93% 67.15% 91.97% 48.18% 100.00%
EPS -0.03 -0.57 -0.33 -0.31 -0.39 -0.76 -0.53 -85.23%
  QoQ % 94.74% -72.73% -6.45% 20.51% 48.68% -43.40% -
  Horiz. % 5.66% 107.55% 62.26% 58.49% 73.58% 143.40% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0151 0.0130 0.0151 0.0173 0.0173 0.0185 0.0192 -14.79%
  QoQ % 16.15% -13.91% -12.72% 0.00% -6.49% -3.65% -
  Horiz. % 78.65% 67.71% 78.65% 90.10% 90.10% 96.35% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.2050 2.0100 2.7000 2.3900 1.7600 2.6700 3.1100 -
P/RPS 69.74 62.61 74.41 55.97 30.13 83.37 43.56 36.82%
  QoQ % 11.39% -15.86% 32.95% 85.76% -63.86% 91.39% -
  Horiz. % 160.10% 143.73% 170.82% 128.49% 69.17% 191.39% 100.00%
P/EPS -611.35 -76.26 -176.61 -164.52 -97.41 -72.29 -111.63 210.38%
  QoQ % -701.67% 56.82% -7.35% -68.89% -34.75% 35.24% -
  Horiz. % 547.66% 68.31% 158.21% 147.38% 87.26% 64.76% 100.00%
EY -0.16 -1.31 -0.57 -0.61 -1.03 -1.38 -0.90 -68.35%
  QoQ % 87.79% -129.82% 6.56% 40.78% 25.36% -53.33% -
  Horiz. % 17.78% 145.56% 63.33% 67.78% 114.44% 153.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 10.25 33.50 38.57 29.88 22.00 29.67 31.10 -52.25%
  QoQ % -69.40% -13.14% 29.08% 35.82% -25.85% -4.60% -
  Horiz. % 32.96% 107.72% 124.02% 96.08% 70.74% 95.40% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 27/05/21 - 25/11/20 26/08/20 28/05/20 26/02/20 28/11/19 -
Price 0.1800 1.2800 2.5700 2.7300 2.2600 2.5800 2.5500 -
P/RPS 61.23 39.87 70.82 63.93 38.69 80.56 35.72 43.18%
  QoQ % 53.57% -43.70% 10.78% 65.24% -51.97% 125.53% -
  Horiz. % 171.42% 111.62% 198.26% 178.98% 108.31% 225.53% 100.00%
P/EPS -536.79 -48.57 -168.10 -187.93 -125.09 -69.86 -91.53 224.86%
  QoQ % -1,005.19% 71.11% 10.55% -50.24% -79.06% 23.68% -
  Horiz. % 586.46% 53.06% 183.66% 205.32% 136.67% 76.32% 100.00%
EY -0.19 -2.06 -0.59 -0.53 -0.80 -1.43 -1.09 -68.76%
  QoQ % 90.78% -249.15% -11.32% 33.75% 44.06% -31.19% -
  Horiz. % 17.43% 188.99% 54.13% 48.62% 73.39% 131.19% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 9.00 21.33 36.71 34.13 28.25 28.67 25.50 -50.03%
  QoQ % -57.81% -41.90% 7.56% 20.81% -1.46% 12.43% -
  Horiz. % 35.29% 83.65% 143.96% 133.84% 110.78% 112.43% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

222  336  586  1376 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PEKAT 0.81+0.49 
 SAUDEE 0.16+0.01 
 SANICHI 0.075-0.005 
 SERBADK 0.605-0.02 
 BSTEAD 0.76+0.14 
 SASBADI 0.2550.00 
 AVI 0.145+0.005 
 SAUDEE-WB 0.055+0.05 
 VSOLAR 0.0150.00 
 VS-WB 0.36+0.055 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS