Highlights

[G3] QoQ Cumulative 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 -     -57.88%    YoY -     38.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 1,970 1,201 15,029 12,741 9,995 6,834 14,214 -73.25%
  QoQ % 64.03% -92.01% 17.96% 27.47% 46.25% -51.92% -
  Horiz. % 13.86% 8.45% 105.73% 89.64% 70.32% 48.08% 100.00%
PBT 171 -139 -12,343 -5,373 -3,402 -2,114 -15,776 -
  QoQ % 223.02% 98.87% -129.72% -57.94% -60.93% 86.60% -
  Horiz. % -1.08% 0.88% 78.24% 34.06% 21.56% 13.40% 100.00%
Tax -2 0 -2 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% -0.00% 100.00% - - - -
NP 169 -139 -12,345 -5,373 -3,402 -2,114 -15,776 -
  QoQ % 221.58% 98.87% -129.76% -57.94% -60.93% 86.60% -
  Horiz. % -1.07% 0.88% 78.25% 34.06% 21.56% 13.40% 100.00%
NP to SH 173 -137 -12,339 -5,368 -3,400 -2,114 -16,392 -
  QoQ % 226.28% 98.89% -129.86% -57.88% -60.83% 87.10% -
  Horiz. % -1.06% 0.84% 75.27% 32.75% 20.74% 12.90% 100.00%
Tax Rate 1.17 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 1,801 1,340 27,374 18,114 13,397 8,948 29,990 -84.69%
  QoQ % 34.40% -95.10% 51.12% 35.21% 49.72% -70.16% -
  Horiz. % 6.01% 4.47% 91.28% 60.40% 44.67% 29.84% 100.00%
Net Worth 43,278 32,684 28,089 32,771 37,447 37,442 39,945 5.49%
  QoQ % 32.41% 16.36% -14.28% -12.49% 0.01% -6.27% -
  Horiz. % 108.34% 81.82% 70.32% 82.04% 93.75% 93.73% 100.00%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 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
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 43,278 32,684 28,089 32,771 37,447 37,442 39,945 5.49%
  QoQ % 32.41% 16.36% -14.28% -12.49% 0.01% -6.27% -
  Horiz. % 108.34% 81.82% 70.32% 82.04% 93.75% 93.73% 100.00%
NOSH 2,163,927 1,634,242 468,162 468,158 468,095 468,034 443,839 187.80%
  QoQ % 32.41% 249.08% 0.00% 0.01% 0.01% 5.45% -
  Horiz. % 487.55% 368.21% 105.48% 105.48% 105.47% 105.45% 100.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 8.58 % -11.57 % -82.14 % -42.17 % -34.04 % -30.93 % -110.99 % -
  QoQ % 174.16% 85.91% -94.78% -23.88% -10.05% 72.13% -
  Horiz. % -7.73% 10.42% 74.01% 37.99% 30.67% 27.87% 100.00%
ROE 0.40 % -0.42 % -43.93 % -16.38 % -9.08 % -5.65 % -41.04 % -
  QoQ % 195.24% 99.04% -168.19% -80.40% -60.71% 86.23% -
  Horiz. % -0.97% 1.02% 107.04% 39.91% 22.12% 13.77% 100.00%
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 0.09 0.07 3.21 2.72 2.14 1.46 3.20 -90.77%
  QoQ % 28.57% -97.82% 18.01% 27.10% 46.58% -54.38% -
  Horiz. % 2.81% 2.19% 100.31% 85.00% 66.88% 45.62% 100.00%
EPS 0.01 -0.01 -2.64 -1.15 -0.73 -0.45 -3.90 -
  QoQ % 200.00% 99.62% -129.57% -57.53% -62.22% 88.46% -
  Horiz. % -0.26% 0.26% 67.69% 29.49% 18.72% 11.54% 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 0.0200 0.0600 0.0700 0.0800 0.0800 0.0900 -63.35%
  QoQ % 0.00% -66.67% -14.29% -12.50% 0.00% -11.11% -
  Horiz. % 22.22% 22.22% 66.67% 77.78% 88.89% 88.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,164,246
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 0.09 0.06 0.69 0.59 0.46 0.32 0.66 -73.54%
  QoQ % 50.00% -91.30% 16.95% 28.26% 43.75% -51.52% -
  Horiz. % 13.64% 9.09% 104.55% 89.39% 69.70% 48.48% 100.00%
EPS 0.01 -0.01 -0.57 -0.25 -0.16 -0.10 -0.76 -
  QoQ % 200.00% 98.25% -128.00% -56.25% -60.00% 86.84% -
  Horiz. % -1.32% 1.32% 75.00% 32.89% 21.05% 13.16% 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 0.0151 0.0130 0.0151 0.0173 0.0173 0.0185 5.34%
  QoQ % 32.45% 16.15% -13.91% -12.72% 0.00% -6.49% -
  Horiz. % 108.11% 81.62% 70.27% 81.62% 93.51% 93.51% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.1400 0.2050 2.0100 2.7000 2.3900 1.7600 2.6700 -
P/RPS 153.78 278.95 62.61 99.21 111.93 120.54 83.37 50.46%
  QoQ % -44.87% 345.54% -36.89% -11.36% -7.14% 44.58% -
  Horiz. % 184.45% 334.59% 75.10% 119.00% 134.26% 144.58% 100.00%
P/EPS 1,751.15 -2,445.40 -76.26 -235.47 -329.04 -389.66 -72.29 -
  QoQ % 171.61% -3,106.66% 67.61% 28.44% 15.56% -439.02% -
  Horiz. % -2,422.40% 3,382.76% 105.49% 325.73% 455.17% 539.02% 100.00%
EY 0.06 -0.04 -1.31 -0.42 -0.30 -0.26 -1.38 -
  QoQ % 250.00% 96.95% -211.90% -40.00% -15.38% 81.16% -
  Horiz. % -4.35% 2.90% 94.93% 30.43% 21.74% 18.84% 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 7.00 10.25 33.50 38.57 29.88 22.00 29.67 -61.85%
  QoQ % -31.71% -69.40% -13.14% 29.08% 35.82% -25.85% -
  Horiz. % 23.59% 34.55% 112.91% 130.00% 100.71% 74.15% 100.00%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 24/08/21 27/05/21 - 25/11/20 26/08/20 28/05/20 26/02/20 -
Price 0.1050 0.1800 1.2800 2.5700 2.7300 2.2600 2.5800 -
P/RPS 115.34 244.93 39.87 94.43 127.85 154.78 80.56 27.06%
  QoQ % -52.91% 514.32% -57.78% -26.14% -17.40% 92.13% -
  Horiz. % 143.17% 304.03% 49.49% 117.22% 158.70% 192.13% 100.00%
P/EPS 1,313.37 -2,147.18 -48.57 -224.14 -375.85 -500.36 -69.86 -
  QoQ % 161.17% -4,320.79% 78.33% 40.36% 24.88% -616.23% -
  Horiz. % -1,880.00% 3,073.55% 69.52% 320.84% 538.00% 716.23% 100.00%
EY 0.08 -0.05 -2.06 -0.45 -0.27 -0.20 -1.43 -
  QoQ % 260.00% 97.57% -357.78% -66.67% -35.00% 86.01% -
  Horiz. % -5.59% 3.50% 144.06% 31.47% 18.88% 13.99% 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 5.25 9.00 21.33 36.71 34.13 28.25 28.67 -67.79%
  QoQ % -41.67% -57.81% -41.90% 7.56% 20.81% -1.46% -
  Horiz. % 18.31% 31.39% 74.40% 128.04% 119.04% 98.54% 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. PublicInvest Research Headlines - 24 Sept 2021 PublicInvest Research
4. Top Glove: 4 management concerns that caught my attention over the past year - Shak Chee Hoi Good Articles to Share
5. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. 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
7. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
8. [转贴] 时隔1000天,孟晚舟要回家了!感谢祖国和人民的支持 Future Tech
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

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