Highlights

[G3] QoQ Quarter Result on 2015-04-30 [#3]

Stock [G3]: G3 GLOBAL BHD
Announcement Date 26-Jun-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2015
Quarter 30-Apr-2015  [#3]
Profit Trend QoQ -     59.64%    YoY -     -43.19%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 5,188 5,803 10,868 7,662 8,462 7,853 13,194 -46.24%
  QoQ % -10.60% -46.60% 41.84% -9.45% 7.75% -40.48% -
  Horiz. % 39.32% 43.98% 82.37% 58.07% 64.14% 59.52% 100.00%
PBT -2,254 -1,657 -1,244 -2,424 -390 -536 -6,206 -49.00%
  QoQ % -36.03% -33.20% 48.68% -521.54% 27.24% 91.36% -
  Horiz. % 36.32% 26.70% 20.05% 39.06% 6.28% 8.64% 100.00%
Tax 0 0 87 80 -10 -17 -82 -
  QoQ % 0.00% 0.00% 8.75% 900.00% 41.18% 79.27% -
  Horiz. % -0.00% -0.00% -106.10% -97.56% 12.20% 20.73% 100.00%
NP -2,254 -1,657 -1,157 -2,344 -400 -553 -6,288 -49.44%
  QoQ % -36.03% -43.22% 50.64% -486.00% 27.67% 91.21% -
  Horiz. % 35.85% 26.35% 18.40% 37.28% 6.36% 8.79% 100.00%
NP to SH -2,254 -1,657 -1,157 -2,344 -5,808 -482 -5,473 -44.56%
  QoQ % -36.03% -43.22% 50.64% 59.64% -1,104.98% 91.19% -
  Horiz. % 41.18% 30.28% 21.14% 42.83% 106.12% 8.81% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 7,442 7,460 12,025 10,006 8,862 8,406 19,482 -47.26%
  QoQ % -0.24% -37.96% 20.18% 12.91% 5.42% -56.85% -
  Horiz. % 38.20% 38.29% 61.72% 51.36% 45.49% 43.15% 100.00%
Net Worth 29,625 32,392 80,337 168,046 445,131 38,040 38,597 -16.13%
  QoQ % -8.54% -59.68% -52.19% -62.25% 1,070.14% -1.44% -
  Horiz. % 76.76% 83.92% 208.14% 435.38% 1,153.26% 98.56% 100.00%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 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
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 29,625 32,392 80,337 168,046 445,131 38,040 38,597 -16.13%
  QoQ % -8.54% -59.68% -52.19% -62.25% 1,070.14% -1.44% -
  Horiz. % 76.76% 83.92% 208.14% 435.38% 1,153.26% 98.56% 100.00%
NOSH 124,530 124,586 296,666 601,025 1,489,230 123,589 124,669 -0.07%
  QoQ % -0.05% -58.00% -50.64% -59.64% 1,104.98% -0.87% -
  Horiz. % 99.89% 99.93% 237.96% 482.09% 1,194.54% 99.13% 100.00%
Ratio Analysis
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin -43.45 % -28.55 % -10.65 % -30.59 % -4.73 % -7.04 % -47.66 % -5.96%
  QoQ % -52.19% -168.08% 65.18% -546.72% 32.81% 85.23% -
  Horiz. % 91.17% 59.90% 22.35% 64.18% 9.92% 14.77% 100.00%
ROE -7.61 % -5.12 % -1.44 % -1.39 % -1.30 % -1.27 % -14.18 % -33.89%
  QoQ % -48.63% -255.56% -3.60% -6.92% -2.36% 91.04% -
  Horiz. % 53.67% 36.11% 10.16% 9.80% 9.17% 8.96% 100.00%
Per Share
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 4.17 4.66 3.66 1.27 0.57 6.35 10.58 -46.15%
  QoQ % -10.52% 27.32% 188.19% 122.81% -91.02% -39.98% -
  Horiz. % 39.41% 44.05% 34.59% 12.00% 5.39% 60.02% 100.00%
EPS -1.81 -1.33 -0.39 -0.39 -0.39 -0.39 -4.39 -44.51%
  QoQ % -36.09% -241.03% 0.00% 0.00% 0.00% 91.12% -
  Horiz. % 41.23% 30.30% 8.88% 8.88% 8.88% 8.88% 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 0.2379 0.2600 0.2708 0.2796 0.2989 0.3078 0.3096 -16.07%
  QoQ % -8.50% -3.99% -3.15% -6.46% -2.89% -0.58% -
  Horiz. % 76.84% 83.98% 87.47% 90.31% 96.54% 99.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,164,246
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 0.24 0.27 0.50 0.35 0.39 0.36 0.61 -46.22%
  QoQ % -11.11% -46.00% 42.86% -10.26% 8.33% -40.98% -
  Horiz. % 39.34% 44.26% 81.97% 57.38% 63.93% 59.02% 100.00%
EPS -0.10 -0.08 -0.05 -0.11 -0.27 -0.02 -0.25 -45.62%
  QoQ % -25.00% -60.00% 54.55% 59.26% -1,250.00% 92.00% -
  Horiz. % 40.00% 32.00% 20.00% 44.00% 108.00% 8.00% 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 0.0137 0.0150 0.0371 0.0776 0.2057 0.0176 0.0178 -15.98%
  QoQ % -8.67% -59.57% -52.19% -62.28% 1,068.75% -1.12% -
  Horiz. % 76.97% 84.27% 208.43% 435.96% 1,155.62% 98.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 0.5050 0.2700 0.2300 0.2150 0.2400 0.2800 0.2300 -
P/RPS 12.12 5.80 6.28 16.87 42.24 4.41 2.17 213.81%
  QoQ % 108.97% -7.64% -62.77% -60.06% 857.82% 103.23% -
  Horiz. % 558.53% 267.28% 289.40% 777.42% 1,946.54% 203.23% 100.00%
P/EPS -27.90 -20.30 -58.97 -55.13 -61.54 -71.79 -5.24 203.99%
  QoQ % -37.44% 65.58% -6.97% 10.42% 14.28% -1,270.04% -
  Horiz. % 532.44% 387.40% 1,125.38% 1,052.10% 1,174.43% 1,370.04% 100.00%
EY -3.58 -4.93 -1.70 -1.81 -1.63 -1.39 -19.09 -67.14%
  QoQ % 27.38% -190.00% 6.08% -11.04% -17.27% 92.72% -
  Horiz. % 18.75% 25.83% 8.91% 9.48% 8.54% 7.28% 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 2.12 1.04 0.85 0.77 0.80 0.91 0.74 101.33%
  QoQ % 103.85% 22.35% 10.39% -3.75% -12.09% 22.97% -
  Horiz. % 286.49% 140.54% 114.86% 104.05% 108.11% 122.97% 100.00%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 28/03/16 28/12/15 30/09/15 26/06/15 30/03/15 18/12/14 29/09/14 -
Price 0.4950 0.4100 0.1900 0.2300 0.2300 0.2800 0.2250 -
P/RPS 11.88 8.80 5.19 18.04 40.48 4.41 2.13 213.52%
  QoQ % 35.00% 69.56% -71.23% -55.43% 817.91% 107.04% -
  Horiz. % 557.75% 413.15% 243.66% 846.95% 1,900.47% 207.04% 100.00%
P/EPS -27.35 -30.83 -48.72 -58.97 -58.97 -71.79 -5.13 204.25%
  QoQ % 11.29% 36.72% 17.38% 0.00% 17.86% -1,299.42% -
  Horiz. % 533.14% 600.97% 949.71% 1,149.51% 1,149.51% 1,399.42% 100.00%
EY -3.66 -3.24 -2.05 -1.70 -1.70 -1.39 -19.51 -67.13%
  QoQ % -12.96% -58.05% -20.59% 0.00% -22.30% 92.88% -
  Horiz. % 18.76% 16.61% 10.51% 8.71% 8.71% 7.12% 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 2.08 1.58 0.70 0.82 0.77 0.91 0.73 100.60%
  QoQ % 31.65% 125.71% -14.63% 6.49% -15.38% 24.66% -
  Horiz. % 284.93% 216.44% 95.89% 112.33% 105.48% 124.66% 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