Highlights

[G3] QoQ Annualized Quarter Result on 2016-01-31 [#2]

Stock [G3]: G3 GLOBAL BHD
Announcement Date 28-Mar-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2016
Quarter 31-Jan-2016  [#2]
Profit Trend QoQ -     -18.01%    YoY -     37.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 24,340 38,112 25,729 21,982 23,212 34,695 31,969 -16.55%
  QoQ % -36.14% 48.13% 17.05% -5.30% -33.10% 8.53% -
  Horiz. % 76.14% 119.21% 80.48% 68.76% 72.61% 108.53% 100.00%
PBT -7,368 -14,429 -13,806 -7,822 -6,628 -4,785 -4,466 39.40%
  QoQ % 48.94% -4.51% -76.50% -18.01% -38.52% -7.13% -
  Horiz. % 164.96% 323.04% 309.09% 175.12% 148.39% 107.13% 100.00%
Tax 0 102 -22 0 0 139 70 -
  QoQ % 0.00% 553.33% 0.00% 0.00% 0.00% 96.70% -
  Horiz. % 0.00% 144.34% -31.84% 0.00% 0.00% 196.70% 100.00%
NP -7,368 -14,327 -13,828 -7,822 -6,628 -4,646 -4,396 40.88%
  QoQ % 48.57% -3.60% -76.79% -18.01% -42.66% -5.69% -
  Horiz. % 167.61% 325.91% 314.57% 177.93% 150.77% 105.69% 100.00%
NP to SH -7,368 -14,327 -13,828 -7,822 -6,628 -8,634 -11,512 -25.63%
  QoQ % 48.57% -3.60% -76.79% -18.01% 23.23% 25.00% -
  Horiz. % 64.00% 124.45% 120.12% 67.95% 57.57% 75.00% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 31,708 52,439 39,558 29,804 29,840 39,341 36,365 -8.69%
  QoQ % -39.53% 32.56% 32.73% -0.12% -24.15% 8.18% -
  Horiz. % 87.19% 144.20% 108.78% 81.96% 82.06% 108.18% 100.00%
Net Worth 23,959 23,519 24,425 29,631 32,392 33,501 34,885 -22.07%
  QoQ % 1.87% -3.71% -17.57% -8.52% -3.31% -3.97% -
  Horiz. % 68.68% 67.42% 70.02% 84.94% 92.85% 96.03% 100.00%
Dividend
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 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
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Net Worth 23,959 23,519 24,425 29,631 32,392 33,501 34,885 -22.07%
  QoQ % 1.87% -3.71% -17.57% -8.52% -3.31% -3.97% -
  Horiz. % 68.68% 67.42% 70.02% 84.94% 92.85% 96.03% 100.00%
NOSH 137,462 125,236 124,749 124,554 124,586 124,726 124,768 6.64%
  QoQ % 9.76% 0.39% 0.16% -0.03% -0.11% -0.03% -
  Horiz. % 110.17% 100.37% 99.98% 99.83% 99.85% 99.97% 100.00%
Ratio Analysis
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
NP Margin -30.27 % -37.59 % -53.75 % -35.58 % -28.55 % -13.39 % -13.75 % 68.82%
  QoQ % 19.47% 30.07% -51.07% -24.62% -113.22% 2.62% -
  Horiz. % 220.15% 273.38% 390.91% 258.76% 207.64% 97.38% 100.00%
ROE -30.75 % -60.92 % -56.61 % -26.40 % -20.46 % -25.77 % -33.00 % -4.58%
  QoQ % 49.52% -7.61% -114.43% -29.03% 20.61% 21.91% -
  Horiz. % 93.18% 184.61% 171.55% 80.00% 62.00% 78.09% 100.00%
Per Share
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 17.71 30.43 20.62 17.65 18.63 27.82 25.62 -21.73%
  QoQ % -41.80% 47.58% 16.83% -5.26% -33.03% 8.59% -
  Horiz. % 69.13% 118.77% 80.48% 68.89% 72.72% 108.59% 100.00%
EPS -5.36 -11.44 -10.38 -6.28 -5.32 -8.00 -9.23 -30.28%
  QoQ % 53.15% -10.21% -65.29% -18.05% 33.50% 13.33% -
  Horiz. % 58.07% 123.94% 112.46% 68.04% 57.64% 86.67% 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 0.1743 0.1878 0.1958 0.2379 0.2600 0.2686 0.2796 -26.92%
  QoQ % -7.19% -4.09% -17.70% -8.50% -3.20% -3.93% -
  Horiz. % 62.34% 67.17% 70.03% 85.09% 92.99% 96.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,164,258
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 1.12 1.76 1.19 1.02 1.07 1.60 1.48 -16.89%
  QoQ % -36.36% 47.90% 16.67% -4.67% -33.12% 8.11% -
  Horiz. % 75.68% 118.92% 80.41% 68.92% 72.30% 108.11% 100.00%
EPS -0.34 -0.66 -0.64 -0.36 -0.31 -0.40 -0.53 -25.52%
  QoQ % 48.48% -3.13% -77.78% -16.13% 22.50% 24.53% -
  Horiz. % 64.15% 124.53% 120.75% 67.92% 58.49% 75.47% 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 0.0111 0.0109 0.0113 0.0137 0.0150 0.0155 0.0161 -21.87%
  QoQ % 1.83% -3.54% -17.52% -8.67% -3.23% -3.73% -
  Horiz. % 68.94% 67.70% 70.19% 85.09% 93.17% 96.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 -
Price 1.1900 0.8200 0.5400 0.5050 0.2700 0.2300 0.2150 -
P/RPS 0.00 2.69 2.62 2.86 1.45 0.83 0.84 -
  QoQ % 0.00% 2.67% -8.39% 97.24% 74.70% -1.19% -
  Horiz. % 0.00% 320.24% 311.90% 340.48% 172.62% 98.81% 100.00%
P/EPS 0.00 -7.17 -4.87 -8.04 -5.08 -3.32 -2.33 -
  QoQ % 0.00% -47.23% 39.43% -58.27% -53.01% -42.49% -
  Horiz. % -0.00% 307.73% 209.01% 345.06% 218.03% 142.49% 100.00%
EY 0.00 -13.95 -20.53 -12.44 -19.70 -30.10 -42.91 -
  QoQ % 0.00% 32.05% -65.03% 36.85% 34.55% 29.85% -
  Horiz. % -0.00% 32.51% 47.84% 28.99% 45.91% 70.15% 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 0.00 4.37 2.76 2.12 1.04 0.86 0.77 -
  QoQ % 0.00% 58.33% 30.19% 103.85% 20.93% 11.69% -
  Horiz. % 0.00% 567.53% 358.44% 275.32% 135.06% 111.69% 100.00%
Price Multiplier on Announcement Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 22/12/16 29/09/16 24/06/16 28/03/16 28/12/15 30/09/15 26/06/15 -
Price 1.1800 1.2700 0.6100 0.4950 0.4100 0.1900 0.2300 -
P/RPS 0.00 4.17 2.96 2.80 2.20 0.68 0.90 -
  QoQ % 0.00% 40.88% 5.71% 27.27% 223.53% -24.44% -
  Horiz. % 0.00% 463.33% 328.89% 311.11% 244.44% 75.56% 100.00%
P/EPS 0.00 -11.10 -5.50 -7.88 -7.71 -2.74 -2.49 -
  QoQ % 0.00% -101.82% 30.20% -2.20% -181.39% -10.04% -
  Horiz. % -0.00% 445.78% 220.88% 316.47% 309.64% 110.04% 100.00%
EY 0.00 -9.01 -18.17 -12.69 -12.98 -36.43 -40.12 -
  QoQ % 0.00% 50.41% -43.18% 2.23% 64.37% 9.20% -
  Horiz. % -0.00% 22.46% 45.29% 31.63% 32.35% 90.80% 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 0.00 6.76 3.12 2.08 1.58 0.71 0.82 -
  QoQ % 0.00% 116.67% 50.00% 31.65% 122.54% -13.41% -
  Horiz. % 0.00% 824.39% 380.49% 253.66% 192.68% 86.59% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

280  546  558  861 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.015-0.01 
 DNEX 0.91+0.045 
 EASTLND-OR 0.01-0.005 
 SCIB 0.27+0.065 
 SMTRACK 0.225-0.01 
 AHB 0.135+0.005 
 AGES 0.035-0.01 
 AIRASIA 0.59-0.025 
 MYEG 0.945-0.05 
 SCIB-WB 0.105+0.03 
PARTNERS & BROKERS