Highlights

[G3] QoQ Cumulative Quarter Result on 2019-03-31 [#1]

Stock [G3]: G3 GLOBAL BHD
Announcement Date 21-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     86.23%    YoY -     40.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 14,214 22,191 15,086 6,086 29,369 21,450 17,321 -12.32%
  QoQ % -35.95% 47.10% 147.88% -79.28% 36.92% 23.84% -
  Horiz. % 82.06% 128.12% 87.10% 35.14% 169.56% 123.84% 100.00%
PBT -15,776 -8,660 -4,160 -2,361 -17,124 -9,330 -5,584 99.47%
  QoQ % -82.17% -108.17% -76.20% 86.21% -83.54% -67.08% -
  Horiz. % 282.52% 155.09% 74.50% 42.28% 306.66% 167.08% 100.00%
Tax 0 0 0 0 -23 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% 100.00% - -
NP -15,776 -8,660 -4,160 -2,361 -17,147 -9,330 -5,584 99.47%
  QoQ % -82.17% -108.17% -76.20% 86.23% -83.78% -67.08% -
  Horiz. % 282.52% 155.09% 74.50% 42.28% 307.07% 167.08% 100.00%
NP to SH -16,392 -8,660 -4,160 -2,361 -17,147 -9,330 -5,584 104.62%
  QoQ % -89.28% -108.17% -76.20% 86.23% -83.78% -67.08% -
  Horiz. % 293.55% 155.09% 74.50% 42.28% 307.07% 167.08% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 29,990 30,851 19,246 8,447 46,516 30,780 22,905 19.62%
  QoQ % -2.79% 60.30% 127.84% -81.84% 51.12% 34.38% -
  Horiz. % 130.93% 134.69% 84.03% 36.88% 203.08% 134.38% 100.00%
Net Worth 39,945 41,445 46,604 48,262 50,737 58,492 62,246 -25.54%
  QoQ % -3.62% -11.07% -3.44% -4.88% -13.26% -6.03% -
  Horiz. % 64.17% 66.58% 74.87% 77.53% 81.51% 93.97% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 39,945 41,445 46,604 48,262 50,737 58,492 62,246 -25.54%
  QoQ % -3.62% -11.07% -3.44% -4.88% -13.26% -6.03% -
  Horiz. % 64.17% 66.58% 74.87% 77.53% 81.51% 93.97% 100.00%
NOSH 443,839 414,459 413,158 412,500 412,500 412,500 412,500 4.99%
  QoQ % 7.09% 0.31% 0.16% 0.00% 0.00% 0.00% -
  Horiz. % 107.60% 100.47% 100.16% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -110.99 % -39.02 % -27.58 % -38.79 % -58.38 % -43.50 % -32.24 % 127.48%
  QoQ % -184.44% -41.48% 28.90% 33.56% -34.21% -34.93% -
  Horiz. % 344.26% 121.03% 85.55% 120.32% 181.08% 134.93% 100.00%
ROE -41.04 % -20.89 % -8.93 % -4.89 % -33.80 % -15.95 % -8.97 % 174.84%
  QoQ % -96.46% -133.93% -82.62% 85.53% -111.91% -77.81% -
  Horiz. % 457.53% 232.89% 99.55% 54.52% 376.81% 177.81% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 3.20 5.35 3.65 1.48 7.12 5.20 4.20 -16.54%
  QoQ % -40.19% 46.58% 146.62% -79.21% 36.92% 23.81% -
  Horiz. % 76.19% 127.38% 86.90% 35.24% 169.52% 123.81% 100.00%
EPS -3.90 -2.10 -1.01 -0.57 -4.16 -2.26 -1.35 102.45%
  QoQ % -85.71% -107.92% -77.19% 86.30% -84.07% -67.41% -
  Horiz. % 288.89% 155.56% 74.81% 42.22% 308.15% 167.41% 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 0.0900 0.1000 0.1128 0.1170 0.1230 0.1418 0.1509 -29.08%
  QoQ % -10.00% -11.35% -3.59% -4.88% -13.26% -6.03% -
  Horiz. % 59.64% 66.27% 74.75% 77.53% 81.51% 93.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,164,246
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 0.66 1.03 0.70 0.28 1.36 0.99 0.80 -12.01%
  QoQ % -35.92% 47.14% 150.00% -79.41% 37.37% 23.75% -
  Horiz. % 82.50% 128.75% 87.50% 35.00% 170.00% 123.75% 100.00%
EPS -0.76 -0.40 -0.19 -0.11 -0.79 -0.43 -0.26 104.04%
  QoQ % -90.00% -110.53% -72.73% 86.08% -83.72% -65.38% -
  Horiz. % 292.31% 153.85% 73.08% 42.31% 303.85% 165.38% 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 0.0185 0.0192 0.0215 0.0223 0.0234 0.0270 0.0288 -25.49%
  QoQ % -3.65% -10.70% -3.59% -4.70% -13.33% -6.25% -
  Horiz. % 64.24% 66.67% 74.65% 77.43% 81.25% 93.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 2.6700 3.1100 1.4600 0.8100 0.8150 0.8100 0.9000 -
P/RPS 83.37 58.09 39.98 54.90 11.45 15.58 21.43 146.75%
  QoQ % 43.52% 45.30% -27.18% 379.48% -26.51% -27.30% -
  Horiz. % 389.03% 271.07% 186.56% 256.18% 53.43% 72.70% 100.00%
P/EPS -72.29 -148.84 -145.00 -141.52 -19.61 -35.81 -66.48 5.73%
  QoQ % 51.43% -2.65% -2.46% -621.67% 45.24% 46.13% -
  Horiz. % 108.74% 223.89% 218.11% 212.88% 29.50% 53.87% 100.00%
EY -1.38 -0.67 -0.69 -0.71 -5.10 -2.79 -1.50 -5.39%
  QoQ % -105.97% 2.90% 2.82% 86.08% -82.80% -86.00% -
  Horiz. % 92.00% 44.67% 46.00% 47.33% 340.00% 186.00% 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 29.67 31.10 12.94 6.92 6.63 5.71 5.96 190.70%
  QoQ % -4.60% 140.34% 86.99% 4.37% 16.11% -4.19% -
  Horiz. % 497.82% 521.81% 217.11% 116.11% 111.24% 95.81% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 28/11/19 22/08/19 21/05/19 25/02/19 22/11/18 24/08/18 -
Price 2.5800 2.5500 2.4100 1.1300 0.7900 0.8300 0.7700 -
P/RPS 80.56 47.63 66.00 76.59 11.10 15.96 18.34 167.49%
  QoQ % 69.14% -27.83% -13.83% 590.00% -30.45% -12.98% -
  Horiz. % 439.26% 259.71% 359.87% 417.61% 60.52% 87.02% 100.00%
P/EPS -69.86 -122.04 -239.35 -197.43 -19.00 -36.70 -56.88 14.64%
  QoQ % 42.76% 49.01% -21.23% -939.11% 48.23% 35.48% -
  Horiz. % 122.82% 214.56% 420.80% 347.10% 33.40% 64.52% 100.00%
EY -1.43 -0.82 -0.42 -0.51 -5.26 -2.73 -1.76 -12.89%
  QoQ % -74.39% -95.24% 17.65% 90.30% -92.67% -55.11% -
  Horiz. % 81.25% 46.59% 23.86% 28.98% 298.86% 155.11% 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 28.67 25.50 21.37 9.66 6.42 5.85 5.10 215.17%
  QoQ % 12.43% 19.33% 121.22% 50.47% 9.74% 14.71% -
  Horiz. % 562.16% 500.00% 419.02% 189.41% 125.88% 114.71% 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
 
 

452  498  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.265+0.005 
 FINTEC 0.0250.00 
 DNEX 0.80+0.04 
 EMICO 0.665+0.14 
 AT 0.06-0.005 
 PASUKGB-WA 0.0150.00 
 KTG 0.140.00 
 PASUKGB 0.1150.00 
 YB-LA 0.0750.00 
 TFP 0.225+0.005 
PARTNERS & BROKERS