Highlights

[G3] QoQ Cumulative Quarter Result on 2019-12-31 [#4]

Stock [G3]: G3 GLOBAL BHD
Announcement Date 26-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Dec-2019  [#4]
Profit Trend QoQ -     -89.28%    YoY -     4.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 12,741 9,995 6,834 14,214 22,191 15,086 6,086 63.43%
  QoQ % 27.47% 46.25% -51.92% -35.95% 47.10% 147.88% -
  Horiz. % 209.35% 164.23% 112.29% 233.55% 364.62% 247.88% 100.00%
PBT -5,373 -3,402 -2,114 -15,776 -8,660 -4,160 -2,361 72.75%
  QoQ % -57.94% -60.93% 86.60% -82.17% -108.17% -76.20% -
  Horiz. % 227.57% 144.09% 89.54% 668.19% 366.79% 176.20% 100.00%
Tax 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NP -5,373 -3,402 -2,114 -15,776 -8,660 -4,160 -2,361 72.75%
  QoQ % -57.94% -60.93% 86.60% -82.17% -108.17% -76.20% -
  Horiz. % 227.57% 144.09% 89.54% 668.19% 366.79% 176.20% 100.00%
NP to SH -5,368 -3,400 -2,114 -16,392 -8,660 -4,160 -2,361 72.65%
  QoQ % -57.88% -60.83% 87.10% -89.28% -108.17% -76.20% -
  Horiz. % 227.36% 144.01% 89.54% 694.28% 366.79% 176.20% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 18,114 13,397 8,948 29,990 30,851 19,246 8,447 66.06%
  QoQ % 35.21% 49.72% -70.16% -2.79% 60.30% 127.84% -
  Horiz. % 214.44% 158.60% 105.93% 355.04% 365.23% 227.84% 100.00%
Net Worth 32,771 37,447 37,442 39,945 41,445 46,604 48,262 -22.69%
  QoQ % -12.49% 0.01% -6.27% -3.62% -11.07% -3.44% -
  Horiz. % 67.90% 77.59% 77.58% 82.77% 85.88% 96.56% 100.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 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
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 32,771 37,447 37,442 39,945 41,445 46,604 48,262 -22.69%
  QoQ % -12.49% 0.01% -6.27% -3.62% -11.07% -3.44% -
  Horiz. % 67.90% 77.59% 77.58% 82.77% 85.88% 96.56% 100.00%
NOSH 468,158 468,095 468,034 443,839 414,459 413,158 412,500 8.78%
  QoQ % 0.01% 0.01% 5.45% 7.09% 0.31% 0.16% -
  Horiz. % 113.49% 113.48% 113.46% 107.60% 100.47% 100.16% 100.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -42.17 % -34.04 % -30.93 % -110.99 % -39.02 % -27.58 % -38.79 % 5.71%
  QoQ % -23.88% -10.05% 72.13% -184.44% -41.48% 28.90% -
  Horiz. % 108.71% 87.75% 79.74% 286.13% 100.59% 71.10% 100.00%
ROE -16.38 % -9.08 % -5.65 % -41.04 % -20.89 % -8.93 % -4.89 % 123.38%
  QoQ % -80.40% -60.71% 86.23% -96.46% -133.93% -82.62% -
  Horiz. % 334.97% 185.69% 115.54% 839.26% 427.20% 182.62% 100.00%
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 2.72 2.14 1.46 3.20 5.35 3.65 1.48 49.87%
  QoQ % 27.10% 46.58% -54.38% -40.19% 46.58% 146.62% -
  Horiz. % 183.78% 144.59% 98.65% 216.22% 361.49% 246.62% 100.00%
EPS -1.15 -0.73 -0.45 -3.90 -2.10 -1.01 -0.57 59.46%
  QoQ % -57.53% -62.22% 88.46% -85.71% -107.92% -77.19% -
  Horiz. % 201.75% 128.07% 78.95% 684.21% 368.42% 177.19% 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 0.0700 0.0800 0.0800 0.0900 0.1000 0.1128 0.1170 -28.93%
  QoQ % -12.50% 0.00% -11.11% -10.00% -11.35% -3.59% -
  Horiz. % 59.83% 68.38% 68.38% 76.92% 85.47% 96.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,164,246
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 0.59 0.46 0.32 0.66 1.03 0.70 0.28 64.14%
  QoQ % 28.26% 43.75% -51.52% -35.92% 47.14% 150.00% -
  Horiz. % 210.71% 164.29% 114.29% 235.71% 367.86% 250.00% 100.00%
EPS -0.25 -0.16 -0.10 -0.76 -0.40 -0.19 -0.11 72.60%
  QoQ % -56.25% -60.00% 86.84% -90.00% -110.53% -72.73% -
  Horiz. % 227.27% 145.45% 90.91% 690.91% 363.64% 172.73% 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 0.0173 0.0173 0.0185 0.0192 0.0215 0.0223 -22.83%
  QoQ % -12.72% 0.00% -6.49% -3.65% -10.70% -3.59% -
  Horiz. % 67.71% 77.58% 77.58% 82.96% 86.10% 96.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 2.7000 2.3900 1.7600 2.6700 3.1100 1.4600 0.8100 -
P/RPS 99.21 111.93 120.54 83.37 58.09 39.98 54.90 48.20%
  QoQ % -11.36% -7.14% 44.58% 43.52% 45.30% -27.18% -
  Horiz. % 180.71% 203.88% 219.56% 151.86% 105.81% 72.82% 100.00%
P/EPS -235.47 -329.04 -389.66 -72.29 -148.84 -145.00 -141.52 40.28%
  QoQ % 28.44% 15.56% -439.02% 51.43% -2.65% -2.46% -
  Horiz. % 166.39% 232.50% 275.34% 51.08% 105.17% 102.46% 100.00%
EY -0.42 -0.30 -0.26 -1.38 -0.67 -0.69 -0.71 -29.46%
  QoQ % -40.00% -15.38% 81.16% -105.97% 2.90% 2.82% -
  Horiz. % 59.15% 42.25% 36.62% 194.37% 94.37% 97.18% 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 38.57 29.88 22.00 29.67 31.10 12.94 6.92 213.38%
  QoQ % 29.08% 35.82% -25.85% -4.60% 140.34% 86.99% -
  Horiz. % 557.37% 431.79% 317.92% 428.76% 449.42% 186.99% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 26/08/20 28/05/20 26/02/20 28/11/19 22/08/19 21/05/19 -
Price 2.5700 2.7300 2.2600 2.5800 2.5500 2.4100 1.1300 -
P/RPS 94.43 127.85 154.78 80.56 47.63 66.00 76.59 14.94%
  QoQ % -26.14% -17.40% 92.13% 69.14% -27.83% -13.83% -
  Horiz. % 123.29% 166.93% 202.09% 105.18% 62.19% 86.17% 100.00%
P/EPS -224.14 -375.85 -500.36 -69.86 -122.04 -239.35 -197.43 8.80%
  QoQ % 40.36% 24.88% -616.23% 42.76% 49.01% -21.23% -
  Horiz. % 113.53% 190.37% 253.44% 35.38% 61.81% 121.23% 100.00%
EY -0.45 -0.27 -0.20 -1.43 -0.82 -0.42 -0.51 -7.98%
  QoQ % -66.67% -35.00% 86.01% -74.39% -95.24% 17.65% -
  Horiz. % 88.24% 52.94% 39.22% 280.39% 160.78% 82.35% 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 36.71 34.13 28.25 28.67 25.50 21.37 9.66 142.93%
  QoQ % 7.56% 20.81% -1.46% 12.43% 19.33% 121.22% -
  Horiz. % 380.02% 353.31% 292.44% 296.79% 263.98% 221.22% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

287  575  565 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BCMALL-OR 0.005-0.115 
 KANGER 0.070.00 
 SERBADK 0.420.00 
 BCMALL 0.145-0.01 
 SERSOL-WA 0.30+0.105 
 AT 0.0650.00 
 SERSOL 0.49-0.015 
 PUC 0.18+0.005 
 DNEX 0.755+0.025 
 CTOS 1.54+0.01 

FEATURED POSTS

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