Highlights

[G3] QoQ Annualized Quarter Result on 2020-12-31 [#4]

Stock [G3]: G3 GLOBAL BHD
Announcement Date 23-Feb-2021
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 31-Dec-2020  [#4]
Profit Trend QoQ -     -72.40%    YoY -     24.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 15,029 16,988 19,990 27,336 14,214 29,588 30,172 -37.03%
  QoQ % -11.53% -15.02% -26.87% 92.32% -51.96% -1.94% -
  Horiz. % 49.81% 56.30% 66.25% 90.60% 47.11% 98.06% 100.00%
PBT -12,343 -7,164 -6,804 -8,456 -15,776 -11,546 -8,320 29.92%
  QoQ % -72.29% -5.29% 19.54% 46.40% -36.63% -38.78% -
  Horiz. % 148.35% 86.11% 81.78% 101.63% 189.62% 138.78% 100.00%
Tax -2 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NP -12,345 -7,164 -6,804 -8,456 -15,776 -11,546 -8,320 29.93%
  QoQ % -72.32% -5.29% 19.54% 46.40% -36.63% -38.78% -
  Horiz. % 148.38% 86.11% 81.78% 101.63% 189.62% 138.78% 100.00%
NP to SH -12,339 -7,157 -6,800 -8,456 -16,392 -11,546 -8,320 29.89%
  QoQ % -72.40% -5.25% 19.58% 48.41% -41.96% -38.78% -
  Horiz. % 148.31% 86.03% 81.73% 101.63% 197.02% 138.78% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 27,374 24,152 26,794 35,792 29,990 41,134 38,492 -20.24%
  QoQ % 13.34% -9.86% -25.14% 19.35% -27.09% 6.87% -
  Horiz. % 71.12% 62.75% 69.61% 92.99% 77.91% 106.87% 100.00%
Net Worth 28,089 32,771 37,447 37,442 39,945 41,445 46,604 -28.54%
  QoQ % -14.28% -12.49% 0.01% -6.27% -3.62% -11.07% -
  Horiz. % 60.27% 70.32% 80.35% 80.34% 85.71% 88.93% 100.00%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 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
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 28,089 32,771 37,447 37,442 39,945 41,445 46,604 -28.54%
  QoQ % -14.28% -12.49% 0.01% -6.27% -3.62% -11.07% -
  Horiz. % 60.27% 70.32% 80.35% 80.34% 85.71% 88.93% 100.00%
NOSH 468,162 468,158 468,095 468,034 443,839 414,459 413,158 8.65%
  QoQ % 0.00% 0.01% 0.01% 5.45% 7.09% 0.31% -
  Horiz. % 113.31% 113.31% 113.30% 113.28% 107.43% 100.31% 100.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -82.14 % -42.17 % -34.04 % -30.93 % -110.99 % -39.02 % -27.58 % 106.32%
  QoQ % -94.78% -23.88% -10.05% 72.13% -184.44% -41.48% -
  Horiz. % 297.82% 152.90% 123.42% 112.15% 402.43% 141.48% 100.00%
ROE -43.93 % -21.84 % -18.16 % -22.58 % -41.04 % -27.86 % -17.85 % 81.79%
  QoQ % -101.14% -20.26% 19.57% 44.98% -47.31% -56.08% -
  Horiz. % 246.11% 122.35% 101.74% 126.50% 229.92% 156.08% 100.00%
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 3.21 3.63 4.27 5.84 3.20 7.14 7.30 -42.03%
  QoQ % -11.57% -14.99% -26.88% 82.50% -55.18% -2.19% -
  Horiz. % 43.97% 49.73% 58.49% 80.00% 43.84% 97.81% 100.00%
EPS -2.64 -1.53 -1.46 -1.80 -3.90 -2.80 -2.02 19.44%
  QoQ % -72.55% -4.79% 18.89% 53.85% -39.29% -38.61% -
  Horiz. % 130.69% 75.74% 72.28% 89.11% 193.07% 138.61% 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 0.0600 0.0700 0.0800 0.0800 0.0900 0.1000 0.1128 -34.23%
  QoQ % -14.29% -12.50% 0.00% -11.11% -10.00% -11.35% -
  Horiz. % 53.19% 62.06% 70.92% 70.92% 79.79% 88.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,164,202
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 0.69 0.78 0.92 1.26 0.66 1.37 1.39 -37.17%
  QoQ % -11.54% -15.22% -26.98% 90.91% -51.82% -1.44% -
  Horiz. % 49.64% 56.12% 66.19% 90.65% 47.48% 98.56% 100.00%
EPS -0.57 -0.33 -0.31 -0.39 -0.76 -0.53 -0.38 30.88%
  QoQ % -72.73% -6.45% 20.51% 48.68% -43.40% -39.47% -
  Horiz. % 150.00% 86.84% 81.58% 102.63% 200.00% 139.47% 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 0.0130 0.0151 0.0173 0.0173 0.0185 0.0192 0.0215 -28.39%
  QoQ % -13.91% -12.72% 0.00% -6.49% -3.65% -10.70% -
  Horiz. % 60.47% 70.23% 80.47% 80.47% 86.05% 89.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 2.0100 2.7000 2.3900 1.7600 2.6700 3.1100 1.4600 -
P/RPS 62.61 74.41 55.97 30.13 83.37 43.56 19.99 113.33%
  QoQ % -15.86% 32.95% 85.76% -63.86% 91.39% 117.91% -
  Horiz. % 313.21% 372.24% 279.99% 150.73% 417.06% 217.91% 100.00%
P/EPS -76.26 -176.61 -164.52 -97.41 -72.29 -111.63 -72.50 3.41%
  QoQ % 56.82% -7.35% -68.89% -34.75% 35.24% -53.97% -
  Horiz. % 105.19% 243.60% 226.92% 134.36% 99.71% 153.97% 100.00%
EY -1.31 -0.57 -0.61 -1.03 -1.38 -0.90 -1.38 -3.40%
  QoQ % -129.82% 6.56% 40.78% 25.36% -53.33% 34.78% -
  Horiz. % 94.93% 41.30% 44.20% 74.64% 100.00% 65.22% 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 33.50 38.57 29.88 22.00 29.67 31.10 12.94 88.00%
  QoQ % -13.14% 29.08% 35.82% -25.85% -4.60% 140.34% -
  Horiz. % 258.89% 298.07% 230.91% 170.02% 229.29% 240.34% 100.00%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date - 25/11/20 26/08/20 28/05/20 26/02/20 28/11/19 22/08/19 -
Price 1.2800 2.5700 2.7300 2.2600 2.5800 2.5500 2.4100 -
P/RPS 39.87 70.82 63.93 38.69 80.56 35.72 33.00 13.37%
  QoQ % -43.70% 10.78% 65.24% -51.97% 125.53% 8.24% -
  Horiz. % 120.82% 214.61% 193.73% 117.24% 244.12% 108.24% 100.00%
P/EPS -48.57 -168.10 -187.93 -125.09 -69.86 -91.53 -119.68 -45.04%
  QoQ % 71.11% 10.55% -50.24% -79.06% 23.68% 23.52% -
  Horiz. % 40.58% 140.46% 157.03% 104.52% 58.37% 76.48% 100.00%
EY -2.06 -0.59 -0.53 -0.80 -1.43 -1.09 -0.84 81.36%
  QoQ % -249.15% -11.32% 33.75% 44.06% -31.19% -29.76% -
  Horiz. % 245.24% 70.24% 63.10% 95.24% 170.24% 129.76% 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 21.33 36.71 34.13 28.25 28.67 25.50 21.37 -0.12%
  QoQ % -41.90% 7.56% 20.81% -1.46% 12.43% 19.33% -
  Horiz. % 99.81% 171.78% 159.71% 132.19% 134.16% 119.33% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

181  166  530  1622 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MINDA 0.1750.00 
 REX 0.2350.00 
 DATAPRP 0.905+0.15 
 CNI 0.225+0.01 
 DNEX 0.835+0.015 
 UCREST 0.275+0.005 
 BENALEC 0.175+0.005 
 WIDAD 0.505+0.015 
 QES 0.560.00 
 EAH 0.030.00 

FEATURED POSTS

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