Highlights

[G3] QoQ Quarter Result on 2018-06-30 [#2]

Stock [G3]: G3 GLOBAL BHD
Announcement Date 24-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     59.52%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 31/10/17 CAGR
Revenue 6,086 7,919 4,129 12,931 4,390 2,462 2,833 71.75%
  QoQ % -23.15% 91.79% -68.07% 194.56% 78.31% -13.10% -
  Horiz. % 214.83% 279.53% 145.75% 456.44% 154.96% 86.90% 100.00%
PBT -2,361 -7,794 -3,746 -1,609 -3,975 -4,591 -3,179 -18.98%
  QoQ % 69.71% -108.06% -132.82% 59.52% 13.42% -44.42% -
  Horiz. % 74.27% 245.17% 117.84% 50.61% 125.04% 144.42% 100.00%
Tax 0 0 0 0 0 600 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NP -2,361 -7,794 -3,746 -1,609 -3,975 -3,991 -3,179 -18.98%
  QoQ % 69.71% -108.06% -132.82% 59.52% 0.40% -25.54% -
  Horiz. % 74.27% 245.17% 117.84% 50.61% 125.04% 125.54% 100.00%
NP to SH -2,361 -7,794 -3,746 -1,609 -3,975 -3,991 -3,179 -18.98%
  QoQ % 69.71% -108.06% -132.82% 59.52% 0.40% -25.54% -
  Horiz. % 74.27% 245.17% 117.84% 50.61% 125.04% 125.54% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 8,447 15,713 7,875 14,540 8,365 6,453 6,012 27.19%
  QoQ % -46.24% 99.53% -45.84% 73.82% 29.63% 7.34% -
  Horiz. % 140.50% 261.36% 130.99% 241.85% 139.14% 107.34% 100.00%
Net Worth 48,262 50,737 58,492 62,246 63,854 71,156 23,718 65.29%
  QoQ % -4.88% -13.26% -6.03% -2.52% -10.26% 200.00% -
  Horiz. % 203.48% 213.91% 246.61% 262.43% 269.22% 300.00% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 31/10/17 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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 31/10/17 CAGR
Net Worth 48,262 50,737 58,492 62,246 63,854 71,156 23,718 65.29%
  QoQ % -4.88% -13.26% -6.03% -2.52% -10.26% 200.00% -
  Horiz. % 203.48% 213.91% 246.61% 262.43% 269.22% 300.00% 100.00%
NOSH 412,500 412,500 412,500 412,500 412,500 412,500 137,500 117.52%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 200.00% -
  Horiz. % 300.00% 300.00% 300.00% 300.00% 300.00% 300.00% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 31/10/17 CAGR
NP Margin -38.79 % -98.42 % -90.72 % -12.44 % -90.55 % -162.10 % -112.21 % -52.83%
  QoQ % 60.59% -8.49% -629.26% 86.26% 44.14% -44.46% -
  Horiz. % 34.57% 87.71% 80.85% 11.09% 80.70% 144.46% 100.00%
ROE -4.89 % -15.36 % -6.40 % -2.58 % -6.23 % -5.61 % -13.40 % -50.99%
  QoQ % 68.16% -140.00% -148.06% 58.59% -11.05% 58.13% -
  Horiz. % 36.49% 114.63% 47.76% 19.25% 46.49% 41.87% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 31/10/17 CAGR
RPS 1.48 1.92 1.00 3.13 1.06 0.60 2.06 -20.86%
  QoQ % -22.92% 92.00% -68.05% 195.28% 76.67% -70.87% -
  Horiz. % 71.84% 93.20% 48.54% 151.94% 51.46% 29.13% 100.00%
EPS -0.57 -1.89 -0.91 -0.39 -0.96 -0.97 -2.31 -62.84%
  QoQ % 69.84% -107.69% -133.33% 59.38% 1.03% 58.01% -
  Horiz. % 24.68% 81.82% 39.39% 16.88% 41.56% 41.99% 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 0.1170 0.1230 0.1418 0.1509 0.1548 0.1725 0.1725 -24.01%
  QoQ % -4.88% -13.26% -6.03% -2.52% -10.26% 0.00% -
  Horiz. % 67.83% 71.30% 82.20% 87.48% 89.74% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,164,246
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 31/10/17 CAGR
RPS 0.28 0.37 0.19 0.60 0.20 0.11 0.13 72.07%
  QoQ % -24.32% 94.74% -68.33% 200.00% 81.82% -15.38% -
  Horiz. % 215.38% 284.62% 146.15% 461.54% 153.85% 84.62% 100.00%
EPS -0.11 -0.36 -0.17 -0.07 -0.18 -0.18 -0.15 -19.70%
  QoQ % 69.44% -111.76% -142.86% 61.11% 0.00% -20.00% -
  Horiz. % 73.33% 240.00% 113.33% 46.67% 120.00% 120.00% 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 0.0223 0.0234 0.0270 0.0288 0.0295 0.0329 0.0110 64.85%
  QoQ % -4.70% -13.33% -6.25% -2.37% -10.33% 199.09% -
  Horiz. % 202.73% 212.73% 245.45% 261.82% 268.18% 299.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 31/10/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 31/10/17 -
Price 0.8100 0.8150 0.8100 0.9000 0.8500 0.8200 0.8500 -
P/RPS 54.90 42.45 80.92 28.71 79.87 137.39 41.25 22.41%
  QoQ % 29.33% -47.54% 181.85% -64.05% -41.87% 233.07% -
  Horiz. % 133.09% 102.91% 196.17% 69.60% 193.62% 333.07% 100.00%
P/EPS -141.52 -43.13 -89.20 -230.73 -88.21 -84.75 -36.76 159.49%
  QoQ % -228.12% 51.65% 61.34% -161.57% -4.08% -130.55% -
  Horiz. % 384.98% 117.33% 242.66% 627.67% 239.96% 230.55% 100.00%
EY -0.71 -2.32 -1.12 -0.43 -1.13 -1.18 -2.72 -61.33%
  QoQ % 69.40% -107.14% -160.47% 61.95% 4.24% 56.62% -
  Horiz. % 26.10% 85.29% 41.18% 15.81% 41.54% 43.38% 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 6.92 6.63 5.71 5.96 5.49 4.75 4.93 27.11%
  QoQ % 4.37% 16.11% -4.19% 8.56% 15.58% -3.65% -
  Horiz. % 140.37% 134.48% 115.82% 120.89% 111.36% 96.35% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 31/10/17 CAGR
Date 21/05/19 25/02/19 22/11/18 24/08/18 30/05/18 27/02/18 15/12/17 -
Price 1.1300 0.7900 0.8300 0.7700 0.8900 0.7550 0.8950 -
P/RPS 76.59 41.15 82.92 24.56 83.63 126.50 43.44 49.35%
  QoQ % 86.12% -50.37% 237.62% -70.63% -33.89% 191.21% -
  Horiz. % 176.31% 94.73% 190.88% 56.54% 192.52% 291.21% 100.00%
P/EPS -197.43 -41.81 -91.40 -197.41 -92.36 -78.03 -38.71 216.61%
  QoQ % -372.21% 54.26% 53.70% -113.74% -18.36% -101.58% -
  Horiz. % 510.02% 108.01% 236.11% 509.97% 238.59% 201.58% 100.00%
EY -0.51 -2.39 -1.09 -0.51 -1.08 -1.28 -2.58 -68.23%
  QoQ % 78.66% -119.27% -113.73% 52.78% 15.62% 50.39% -
  Horiz. % 19.77% 92.64% 42.25% 19.77% 41.86% 49.61% 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 9.66 6.42 5.85 5.10 5.75 4.38 5.19 55.19%
  QoQ % 50.47% 9.74% 14.71% -11.30% 31.28% -15.61% -
  Horiz. % 186.13% 123.70% 112.72% 98.27% 110.79% 84.39% 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