Highlights

[G3] QoQ Quarter Result on 2013-04-30 [#3]

Stock [G3]: G3 GLOBAL BHD
Announcement Date 26-Jun-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 30-Apr-2013  [#3]
Profit Trend QoQ -     95.36%    YoY -     95.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 6,981 9,865 15,422 8,426 7,989 13,667 9,737 -19.85%
  QoQ % -29.23% -36.03% 83.03% 5.47% -41.55% 40.36% -
  Horiz. % 71.70% 101.31% 158.39% 86.54% 82.05% 140.36% 100.00%
PBT -1,934 -437 456 -49 -630 1,743 -11,569 -69.55%
  QoQ % -342.56% -195.83% 1,030.61% 92.22% -136.14% 115.07% -
  Horiz. % 16.72% 3.78% -3.94% 0.42% 5.45% -15.07% 100.00%
Tax 0 0 -590 -36 -6 0 735 -
  QoQ % 0.00% 0.00% -1,538.89% -500.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% -80.27% -4.90% -0.82% 0.00% 100.00%
NP -1,934 -437 -134 -85 -636 1,743 -10,834 -68.20%
  QoQ % -342.56% -226.12% -57.65% 86.64% -136.49% 116.09% -
  Horiz. % 17.85% 4.03% 1.24% 0.78% 5.87% -16.09% 100.00%
NP to SH -1,623 -404 130 -44 -949 1,547 -9,024 -68.04%
  QoQ % -301.73% -410.77% 395.45% 95.36% -161.34% 117.14% -
  Horiz. % 17.99% 4.48% -1.44% 0.49% 10.52% -17.14% 100.00%
Tax Rate - % - % 129.39 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Total Cost 8,915 10,302 15,556 8,511 8,625 11,924 20,571 -42.64%
  QoQ % -13.46% -33.77% 82.78% -1.32% -27.67% -42.03% -
  Horiz. % 43.34% 50.08% 75.62% 41.37% 41.93% 57.97% 100.00%
Net Worth 46,630 49,237 50,178 43,340 52,444 52,934 51,882 -6.85%
  QoQ % -5.30% -1.87% 15.78% -17.36% -0.93% 2.03% -
  Horiz. % 89.88% 94.90% 96.72% 83.54% 101.08% 102.03% 100.00%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 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
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 46,630 49,237 50,178 43,340 52,444 52,934 51,882 -6.85%
  QoQ % -5.30% -1.87% 15.78% -17.36% -0.93% 2.03% -
  Horiz. % 89.88% 94.90% 96.72% 83.54% 101.08% 102.03% 100.00%
NOSH 124,846 126,250 127,777 110,000 124,868 124,758 124,656 0.10%
  QoQ % -1.11% -1.20% 16.16% -11.91% 0.09% 0.08% -
  Horiz. % 100.15% 101.28% 102.50% 88.24% 100.17% 100.08% 100.00%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin -27.70 % -4.43 % -0.87 % -1.01 % -7.96 % 12.75 % -111.27 % -60.33%
  QoQ % -525.28% -409.20% 13.86% 87.31% -162.43% 111.46% -
  Horiz. % 24.89% 3.98% 0.78% 0.91% 7.15% -11.46% 100.00%
ROE -3.48 % -0.82 % 0.26 % -0.10 % -1.81 % 2.92 % -17.39 % -65.69%
  QoQ % -324.39% -415.38% 360.00% 94.48% -161.99% 116.79% -
  Horiz. % 20.01% 4.72% -1.50% 0.58% 10.41% -16.79% 100.00%
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 5.59 7.81 12.07 7.66 6.40 10.95 7.81 -19.94%
  QoQ % -28.43% -35.29% 57.57% 19.69% -41.55% 40.20% -
  Horiz. % 71.57% 100.00% 154.55% 98.08% 81.95% 140.20% 100.00%
EPS -1.30 -0.32 0.09 -0.04 -0.76 1.24 -2.08 -26.84%
  QoQ % -306.25% -455.56% 325.00% 94.74% -161.29% 159.62% -
  Horiz. % 62.50% 15.38% -4.33% 1.92% 36.54% -59.62% 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 0.3735 0.3900 0.3927 0.3940 0.4200 0.4243 0.4162 -6.94%
  QoQ % -4.23% -0.69% -0.33% -6.19% -1.01% 1.95% -
  Horiz. % 89.74% 93.70% 94.35% 94.67% 100.91% 101.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,164,246
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 0.32 0.46 0.71 0.39 0.37 0.63 0.45 -20.28%
  QoQ % -30.43% -35.21% 82.05% 5.41% -41.27% 40.00% -
  Horiz. % 71.11% 102.22% 157.78% 86.67% 82.22% 140.00% 100.00%
EPS -0.07 -0.02 0.01 0.00 -0.04 0.07 -0.42 -69.62%
  QoQ % -250.00% -300.00% 0.00% 0.00% -157.14% 116.67% -
  Horiz. % 16.67% 4.76% -2.38% -0.00% 9.52% -16.67% 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 0.0215 0.0228 0.0232 0.0200 0.0242 0.0245 0.0240 -7.05%
  QoQ % -5.70% -1.72% 16.00% -17.36% -1.22% 2.08% -
  Horiz. % 89.58% 95.00% 96.67% 83.33% 100.83% 102.08% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 0.2400 0.2800 0.2700 0.2800 0.2200 0.2600 0.2400 -
P/RPS 4.29 3.58 2.24 3.66 3.44 2.37 3.07 24.91%
  QoQ % 19.83% 59.82% -38.80% 6.40% 45.15% -22.80% -
  Horiz. % 139.74% 116.61% 72.96% 119.22% 112.05% 77.20% 100.00%
P/EPS -18.46 -87.50 265.38 -700.00 -28.95 20.97 -3.32 212.88%
  QoQ % 78.90% -132.97% 137.91% -2,317.96% -238.05% 731.63% -
  Horiz. % 556.02% 2,635.54% -7,993.37% 21,084.34% 871.99% -631.63% 100.00%
EY -5.42 -1.14 0.38 -0.14 -3.45 4.77 -30.16 -68.05%
  QoQ % -375.44% -400.00% 371.43% 95.94% -172.33% 115.82% -
  Horiz. % 17.97% 3.78% -1.26% 0.46% 11.44% -15.82% 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 0.64 0.72 0.69 0.71 0.52 0.61 0.58 6.76%
  QoQ % -11.11% 4.35% -2.82% 36.54% -14.75% 5.17% -
  Horiz. % 110.34% 124.14% 118.97% 122.41% 89.66% 105.17% 100.00%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 25/03/14 24/12/13 26/09/13 26/06/13 22/03/13 19/12/12 26/09/12 -
Price 0.2500 0.2600 0.2900 0.3000 0.2200 0.2500 0.2400 -
P/RPS 4.47 3.33 2.40 3.92 3.44 2.28 3.07 28.38%
  QoQ % 34.23% 38.75% -38.78% 13.95% 50.88% -25.73% -
  Horiz. % 145.60% 108.47% 78.18% 127.69% 112.05% 74.27% 100.00%
P/EPS -19.23 -81.25 285.04 -750.00 -28.95 20.16 -3.32 221.49%
  QoQ % 76.33% -128.50% 138.01% -2,490.67% -243.60% 707.23% -
  Horiz. % 579.22% 2,447.29% -8,585.54% 22,590.36% 871.99% -607.23% 100.00%
EY -5.20 -1.23 0.35 -0.13 -3.45 4.96 -30.16 -68.92%
  QoQ % -322.76% -451.43% 369.23% 96.23% -169.56% 116.45% -
  Horiz. % 17.24% 4.08% -1.16% 0.43% 11.44% -16.45% 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 0.67 0.67 0.74 0.76 0.52 0.59 0.58 10.07%
  QoQ % 0.00% -9.46% -2.63% 46.15% -11.86% 1.72% -
  Horiz. % 115.52% 115.52% 127.59% 131.03% 89.66% 101.72% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

400  336  565  992 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.05-0.005 
 AIRASIA-LR 0.01+0.005 
 G3 0.11-0.04 
 ATAIMS 0.505+0.01 
 FINTEC 0.010.00 
 WZSATU 0.2150.00 
 KGROUP 0.015-0.005 
 MMAG 0.085-0.01 
 DNEX 0.77+0.005 
 HSI-CI2 0.36+0.03 
PARTNERS & BROKERS