Highlights

[G3] QoQ Cumulative Quarter Result on 2019-06-30 [#2]

Stock [G3]: G3 GLOBAL BHD
Announcement Date 22-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     -76.20%    YoY -     25.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 6,834 14,214 22,191 15,086 6,086 29,369 21,450 -53.32%
  QoQ % -51.92% -35.95% 47.10% 147.88% -79.28% 36.92% -
  Horiz. % 31.86% 66.27% 103.45% 70.33% 28.37% 136.92% 100.00%
PBT -2,114 -15,776 -8,660 -4,160 -2,361 -17,124 -9,330 -62.80%
  QoQ % 86.60% -82.17% -108.17% -76.20% 86.21% -83.54% -
  Horiz. % 22.66% 169.09% 92.82% 44.59% 25.31% 183.54% 100.00%
Tax 0 0 0 0 0 -23 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% -0.00% 100.00% -
NP -2,114 -15,776 -8,660 -4,160 -2,361 -17,147 -9,330 -62.80%
  QoQ % 86.60% -82.17% -108.17% -76.20% 86.23% -83.78% -
  Horiz. % 22.66% 169.09% 92.82% 44.59% 25.31% 183.78% 100.00%
NP to SH -2,114 -16,392 -8,660 -4,160 -2,361 -17,147 -9,330 -62.80%
  QoQ % 87.10% -89.28% -108.17% -76.20% 86.23% -83.78% -
  Horiz. % 22.66% 175.69% 92.82% 44.59% 25.31% 183.78% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 8,948 29,990 30,851 19,246 8,447 46,516 30,780 -56.08%
  QoQ % -70.16% -2.79% 60.30% 127.84% -81.84% 51.12% -
  Horiz. % 29.07% 97.43% 100.23% 62.53% 27.44% 151.12% 100.00%
Net Worth 37,442 39,945 41,445 46,604 48,262 50,737 58,492 -25.70%
  QoQ % -6.27% -3.62% -11.07% -3.44% -4.88% -13.26% -
  Horiz. % 64.01% 68.29% 70.86% 79.68% 82.51% 86.74% 100.00%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 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
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 37,442 39,945 41,445 46,604 48,262 50,737 58,492 -25.70%
  QoQ % -6.27% -3.62% -11.07% -3.44% -4.88% -13.26% -
  Horiz. % 64.01% 68.29% 70.86% 79.68% 82.51% 86.74% 100.00%
NOSH 468,034 443,839 414,459 413,158 412,500 412,500 412,500 8.78%
  QoQ % 5.45% 7.09% 0.31% 0.16% 0.00% 0.00% -
  Horiz. % 113.46% 107.60% 100.47% 100.16% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin -30.93 % -110.99 % -39.02 % -27.58 % -38.79 % -58.38 % -43.50 % -20.32%
  QoQ % 72.13% -184.44% -41.48% 28.90% 33.56% -34.21% -
  Horiz. % 71.10% 255.15% 89.70% 63.40% 89.17% 134.21% 100.00%
ROE -5.65 % -41.04 % -20.89 % -8.93 % -4.89 % -33.80 % -15.95 % -49.90%
  QoQ % 86.23% -96.46% -133.93% -82.62% 85.53% -111.91% -
  Horiz. % 35.42% 257.30% 130.97% 55.99% 30.66% 211.91% 100.00%
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 1.46 3.20 5.35 3.65 1.48 7.12 5.20 -57.09%
  QoQ % -54.38% -40.19% 46.58% 146.62% -79.21% 36.92% -
  Horiz. % 28.08% 61.54% 102.88% 70.19% 28.46% 136.92% 100.00%
EPS -0.45 -3.90 -2.10 -1.01 -0.57 -4.16 -2.26 -65.87%
  QoQ % 88.46% -85.71% -107.92% -77.19% 86.30% -84.07% -
  Horiz. % 19.91% 172.57% 92.92% 44.69% 25.22% 184.07% 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 0.0800 0.0900 0.1000 0.1128 0.1170 0.1230 0.1418 -31.70%
  QoQ % -11.11% -10.00% -11.35% -3.59% -4.88% -13.26% -
  Horiz. % 56.42% 63.47% 70.52% 79.55% 82.51% 86.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,164,246
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 0.32 0.66 1.03 0.70 0.28 1.36 0.99 -52.87%
  QoQ % -51.52% -35.92% 47.14% 150.00% -79.41% 37.37% -
  Horiz. % 32.32% 66.67% 104.04% 70.71% 28.28% 137.37% 100.00%
EPS -0.10 -0.76 -0.40 -0.19 -0.11 -0.79 -0.43 -62.15%
  QoQ % 86.84% -90.00% -110.53% -72.73% 86.08% -83.72% -
  Horiz. % 23.26% 176.74% 93.02% 44.19% 25.58% 183.72% 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 0.0173 0.0185 0.0192 0.0215 0.0223 0.0234 0.0270 -25.66%
  QoQ % -6.49% -3.65% -10.70% -3.59% -4.70% -13.33% -
  Horiz. % 64.07% 68.52% 71.11% 79.63% 82.59% 86.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 1.7600 2.6700 3.1100 1.4600 0.8100 0.8150 0.8100 -
P/RPS 120.54 83.37 58.09 39.98 54.90 11.45 15.58 290.69%
  QoQ % 44.58% 43.52% 45.30% -27.18% 379.48% -26.51% -
  Horiz. % 773.68% 535.11% 372.85% 256.61% 352.37% 73.49% 100.00%
P/EPS -389.66 -72.29 -148.84 -145.00 -141.52 -19.61 -35.81 390.33%
  QoQ % -439.02% 51.43% -2.65% -2.46% -621.67% 45.24% -
  Horiz. % 1,088.13% 201.87% 415.64% 404.91% 395.20% 54.76% 100.00%
EY -0.26 -1.38 -0.67 -0.69 -0.71 -5.10 -2.79 -79.42%
  QoQ % 81.16% -105.97% 2.90% 2.82% 86.08% -82.80% -
  Horiz. % 9.32% 49.46% 24.01% 24.73% 25.45% 182.80% 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 22.00 29.67 31.10 12.94 6.92 6.63 5.71 145.57%
  QoQ % -25.85% -4.60% 140.34% 86.99% 4.37% 16.11% -
  Horiz. % 385.29% 519.61% 544.66% 226.62% 121.19% 116.11% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 28/05/20 26/02/20 28/11/19 22/08/19 21/05/19 25/02/19 22/11/18 -
Price 2.2600 2.5800 2.5500 2.4100 1.1300 0.7900 0.8300 -
P/RPS 154.78 80.56 47.63 66.00 76.59 11.10 15.96 354.14%
  QoQ % 92.13% 69.14% -27.83% -13.83% 590.00% -30.45% -
  Horiz. % 969.80% 504.76% 298.43% 413.53% 479.89% 69.55% 100.00%
P/EPS -500.36 -69.86 -122.04 -239.35 -197.43 -19.00 -36.70 469.80%
  QoQ % -616.23% 42.76% 49.01% -21.23% -939.11% 48.23% -
  Horiz. % 1,363.38% 190.35% 332.53% 652.18% 537.96% 51.77% 100.00%
EY -0.20 -1.43 -0.82 -0.42 -0.51 -5.26 -2.73 -82.46%
  QoQ % 86.01% -74.39% -95.24% 17.65% 90.30% -92.67% -
  Horiz. % 7.33% 52.38% 30.04% 15.38% 18.68% 192.67% 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 28.25 28.67 25.50 21.37 9.66 6.42 5.85 185.43%
  QoQ % -1.46% 12.43% 19.33% 121.22% 50.47% 9.74% -
  Horiz. % 482.91% 490.09% 435.90% 365.30% 165.13% 109.74% 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.
 


TOP ARTICLES

1. THE MOST UNDERVALUED TECH STOCK ON BURSA MALAYSIA NOW Art of Investments
2. Hiap Teck’s big player depressing the price - Koon Yew Yin Koon Yew Yin's Blog
3. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
4. PublicInvest Research Headlines - 24 Sept 2021 PublicInvest Research
5. Top Glove: 4 management concerns that caught my attention over the past year - Shak Chee Hoi Good Articles to Share
6. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
7. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
8. Wake Me Up When September Ends Ultimate Stock Tips
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
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS