Highlights

[G3] QoQ Quarter Result on 2014-04-30 [#3]

Stock [G3]: G3 GLOBAL BHD
Announcement Date 25-Jun-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2014
Quarter 30-Apr-2014  [#3]
Profit Trend QoQ -     -0.86%    YoY -     -3,620.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 8,462 7,853 13,194 6,958 6,981 9,865 15,422 -32.90%
  QoQ % 7.75% -40.48% 89.62% -0.33% -29.23% -36.03% -
  Horiz. % 54.87% 50.92% 85.55% 45.12% 45.27% 63.97% 100.00%
PBT -390 -536 -6,206 -1,673 -1,934 -437 456 -
  QoQ % 27.24% 91.36% -270.95% 13.50% -342.56% -195.83% -
  Horiz. % -85.53% -117.54% -1,360.96% -366.89% -424.12% -95.83% 100.00%
Tax -10 -17 -82 -52 0 0 -590 -93.35%
  QoQ % 41.18% 79.27% -57.69% 0.00% 0.00% 0.00% -
  Horiz. % 1.69% 2.88% 13.90% 8.81% -0.00% -0.00% 100.00%
NP -400 -553 -6,288 -1,725 -1,934 -437 -134 106.91%
  QoQ % 27.67% 91.21% -264.52% 10.81% -342.56% -226.12% -
  Horiz. % 298.51% 412.69% 4,692.54% 1,287.31% 1,443.28% 326.12% 100.00%
NP to SH -5,808 -482 -5,473 -1,637 -1,623 -404 130 -
  QoQ % -1,104.98% 91.19% -234.33% -0.86% -301.73% -410.77% -
  Horiz. % -4,467.69% -370.77% -4,210.00% -1,259.23% -1,248.46% -310.77% 100.00%
Tax Rate - % - % - % - % - % - % 129.39 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 8,862 8,406 19,482 8,683 8,915 10,302 15,556 -31.21%
  QoQ % 5.42% -56.85% 124.37% -2.60% -13.46% -33.77% -
  Horiz. % 56.97% 54.04% 125.24% 55.82% 57.31% 66.23% 100.00%
Net Worth 445,131 38,040 38,597 44,986 46,630 49,237 50,178 326.83%
  QoQ % 1,070.14% -1.44% -14.20% -3.53% -5.30% -1.87% -
  Horiz. % 887.10% 75.81% 76.92% 89.65% 92.93% 98.13% 100.00%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 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
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 445,131 38,040 38,597 44,986 46,630 49,237 50,178 326.83%
  QoQ % 1,070.14% -1.44% -14.20% -3.53% -5.30% -1.87% -
  Horiz. % 887.10% 75.81% 76.92% 89.65% 92.93% 98.13% 100.00%
NOSH 1,489,230 123,589 124,669 124,961 124,846 126,250 127,777 411.75%
  QoQ % 1,104.98% -0.87% -0.23% 0.09% -1.11% -1.20% -
  Horiz. % 1,165.48% 96.72% 97.57% 97.80% 97.71% 98.80% 100.00%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin -4.73 % -7.04 % -47.66 % -24.79 % -27.70 % -4.43 % -0.87 % 208.24%
  QoQ % 32.81% 85.23% -92.25% 10.51% -525.28% -409.20% -
  Horiz. % 543.68% 809.20% 5,478.16% 2,849.43% 3,183.91% 509.20% 100.00%
ROE -1.30 % -1.27 % -14.18 % -3.64 % -3.48 % -0.82 % 0.26 % -
  QoQ % -2.36% 91.04% -289.56% -4.60% -324.39% -415.38% -
  Horiz. % -500.00% -488.46% -5,453.85% -1,400.00% -1,338.46% -315.38% 100.00%
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 0.57 6.35 10.58 5.57 5.59 7.81 12.07 -86.86%
  QoQ % -91.02% -39.98% 89.95% -0.36% -28.43% -35.29% -
  Horiz. % 4.72% 52.61% 87.66% 46.15% 46.31% 64.71% 100.00%
EPS -0.39 -0.39 -4.39 -1.31 -1.30 -0.32 0.09 -
  QoQ % 0.00% 91.12% -235.11% -0.77% -306.25% -455.56% -
  Horiz. % -433.33% -433.33% -4,877.78% -1,455.56% -1,444.44% -355.56% 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 0.2989 0.3078 0.3096 0.3600 0.3735 0.3900 0.3927 -16.59%
  QoQ % -2.89% -0.58% -14.00% -3.61% -4.23% -0.69% -
  Horiz. % 76.11% 78.38% 78.84% 91.67% 95.11% 99.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,164,246
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 0.39 0.36 0.61 0.32 0.32 0.46 0.71 -32.86%
  QoQ % 8.33% -40.98% 90.63% 0.00% -30.43% -35.21% -
  Horiz. % 54.93% 50.70% 85.92% 45.07% 45.07% 64.79% 100.00%
EPS -0.27 -0.02 -0.25 -0.08 -0.07 -0.02 0.01 -
  QoQ % -1,250.00% 92.00% -212.50% -14.29% -250.00% -300.00% -
  Horiz. % -2,700.00% -200.00% -2,500.00% -800.00% -700.00% -200.00% 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 0.2057 0.0176 0.0178 0.0208 0.0215 0.0228 0.0232 326.68%
  QoQ % 1,068.75% -1.12% -14.42% -3.26% -5.70% -1.72% -
  Horiz. % 886.64% 75.86% 76.72% 89.66% 92.67% 98.28% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 0.2400 0.2800 0.2300 0.2350 0.2400 0.2800 0.2700 -
P/RPS 42.24 4.41 2.17 4.22 4.29 3.58 2.24 604.68%
  QoQ % 857.82% 103.23% -48.58% -1.63% 19.83% 59.82% -
  Horiz. % 1,885.71% 196.87% 96.88% 188.39% 191.52% 159.82% 100.00%
P/EPS -61.54 -71.79 -5.24 -17.94 -18.46 -87.50 265.38 -
  QoQ % 14.28% -1,270.04% 70.79% 2.82% 78.90% -132.97% -
  Horiz. % -23.19% -27.05% -1.97% -6.76% -6.96% -32.97% 100.00%
EY -1.63 -1.39 -19.09 -5.57 -5.42 -1.14 0.38 -
  QoQ % -17.27% 92.72% -242.73% -2.77% -375.44% -400.00% -
  Horiz. % -428.95% -365.79% -5,023.68% -1,465.79% -1,426.32% -300.00% 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 0.80 0.91 0.74 0.65 0.64 0.72 0.69 10.33%
  QoQ % -12.09% 22.97% 13.85% 1.56% -11.11% 4.35% -
  Horiz. % 115.94% 131.88% 107.25% 94.20% 92.75% 104.35% 100.00%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/03/15 18/12/14 29/09/14 25/06/14 25/03/14 24/12/13 26/09/13 -
Price 0.2300 0.2800 0.2250 0.2600 0.2500 0.2600 0.2900 -
P/RPS 40.48 4.41 2.13 4.67 4.47 3.33 2.40 554.31%
  QoQ % 817.91% 107.04% -54.39% 4.47% 34.23% 38.75% -
  Horiz. % 1,686.67% 183.75% 88.75% 194.58% 186.25% 138.75% 100.00%
P/EPS -58.97 -71.79 -5.13 -19.85 -19.23 -81.25 285.04 -
  QoQ % 17.86% -1,299.42% 74.16% -3.22% 76.33% -128.50% -
  Horiz. % -20.69% -25.19% -1.80% -6.96% -6.75% -28.50% 100.00%
EY -1.70 -1.39 -19.51 -5.04 -5.20 -1.23 0.35 -
  QoQ % -22.30% 92.88% -287.10% 3.08% -322.76% -451.43% -
  Horiz. % -485.71% -397.14% -5,574.29% -1,440.00% -1,485.71% -351.43% 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 0.77 0.91 0.73 0.72 0.67 0.67 0.74 2.68%
  QoQ % -15.38% 24.66% 1.39% 7.46% 0.00% -9.46% -
  Horiz. % 104.05% 122.97% 98.65% 97.30% 90.54% 90.54% 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.
 


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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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