Highlights

[G3] QoQ Quarter Result on 2017-12-31 [#4]

Stock [G3]: G3 GLOBAL BHD
Announcement Date 27-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     -25.54%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 31/10/17 30/09/17 31/07/17 CAGR
Revenue 4,129 12,931 4,390 2,462 2,833 0 10,353 -54.51%
  QoQ % -68.07% 194.56% 78.31% -13.10% 0.00% 0.00% -
  Horiz. % 39.88% 124.90% 42.40% 23.78% 27.36% 0.00% 100.00%
PBT -3,746 -1,609 -3,975 -4,591 -3,179 0 265 -
  QoQ % -132.82% 59.52% 13.42% -44.42% 0.00% 0.00% -
  Horiz. % -1,413.58% -607.17% -1,500.00% -1,732.45% -1,199.62% 0.00% 100.00%
Tax 0 0 0 600 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NP -3,746 -1,609 -3,975 -3,991 -3,179 0 265 -
  QoQ % -132.82% 59.52% 0.40% -25.54% 0.00% 0.00% -
  Horiz. % -1,413.58% -607.17% -1,500.00% -1,506.04% -1,199.62% 0.00% 100.00%
NP to SH -3,746 -1,609 -3,975 -3,991 -3,179 0 265 -
  QoQ % -132.82% 59.52% 0.40% -25.54% 0.00% 0.00% -
  Horiz. % -1,413.58% -607.17% -1,500.00% -1,506.04% -1,199.62% 0.00% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 7,875 14,540 8,365 6,453 6,012 0 10,088 -19.12%
  QoQ % -45.84% 73.82% 29.63% 7.34% 0.00% 0.00% -
  Horiz. % 78.06% 144.13% 82.92% 63.97% 59.60% 0.00% 100.00%
Net Worth 58,492 62,246 63,854 71,156 23,718 - 20,544 145.10%
  QoQ % -6.03% -2.52% -10.26% 200.00% 0.00% 0.00% -
  Horiz. % 284.71% 302.98% 310.81% 346.35% 115.45% 0.00% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 31/10/17 30/09/17 31/07/17 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
30/09/18 30/06/18 31/03/18 31/12/17 31/10/17 30/09/17 31/07/17 CAGR
Net Worth 58,492 62,246 63,854 71,156 23,718 - 20,544 145.10%
  QoQ % -6.03% -2.52% -10.26% 200.00% 0.00% 0.00% -
  Horiz. % 284.71% 302.98% 310.81% 346.35% 115.45% 0.00% 100.00%
NOSH 412,500 412,500 412,500 412,500 137,500 412,500 139,473 153.22%
  QoQ % 0.00% 0.00% 0.00% 200.00% -66.67% 195.75% -
  Horiz. % 295.75% 295.75% 295.75% 295.75% 98.58% 295.75% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 31/10/17 30/09/17 31/07/17 CAGR
NP Margin -90.72 % -12.44 % -90.55 % -162.10 % -112.21 % - % 2.56 % -
  QoQ % -629.26% 86.26% 44.14% -44.46% 0.00% 0.00% -
  Horiz. % -3,543.75% -485.94% -3,537.11% -6,332.03% -4,383.20% 0.00% 100.00%
ROE -6.40 % -2.58 % -6.23 % -5.61 % -13.40 % - % 1.29 % -
  QoQ % -148.06% 58.59% -11.05% 58.13% 0.00% 0.00% -
  Horiz. % -496.12% -200.00% -482.95% -434.88% -1,038.76% 0.00% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 31/10/17 30/09/17 31/07/17 CAGR
RPS 1.00 3.13 1.06 0.60 2.06 - 7.42 -82.04%
  QoQ % -68.05% 195.28% 76.67% -70.87% 0.00% 0.00% -
  Horiz. % 13.48% 42.18% 14.29% 8.09% 27.76% 0.00% 100.00%
EPS -0.91 -0.39 -0.96 -0.97 -2.31 0.00 0.19 -
  QoQ % -133.33% 59.38% 1.03% 58.01% 0.00% 0.00% -
  Horiz. % -478.95% -205.26% -505.26% -510.53% -1,215.79% 0.00% 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 0.1418 0.1509 0.1548 0.1725 0.1725 - 0.1473 -3.21%
  QoQ % -6.03% -2.52% -10.26% 0.00% 0.00% 0.00% -
  Horiz. % 96.27% 102.44% 105.09% 117.11% 117.11% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,164,246
30/09/18 30/06/18 31/03/18 31/12/17 31/10/17 30/09/17 31/07/17 CAGR
RPS 0.19 0.60 0.20 0.11 0.13 - 0.48 -54.80%
  QoQ % -68.33% 200.00% 81.82% -15.38% 0.00% 0.00% -
  Horiz. % 39.58% 125.00% 41.67% 22.92% 27.08% 0.00% 100.00%
EPS -0.17 -0.07 -0.18 -0.18 -0.15 0.00 0.01 -
  QoQ % -142.86% 61.11% 0.00% -20.00% 0.00% 0.00% -
  Horiz. % -1,700.00% -700.00% -1,800.00% -1,800.00% -1,500.00% 0.00% 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 0.0270 0.0288 0.0295 0.0329 0.0110 - 0.0095 144.73%
  QoQ % -6.25% -2.37% -10.33% 199.09% 0.00% 0.00% -
  Horiz. % 284.21% 303.16% 310.53% 346.32% 115.79% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 31/10/17 30/09/17 31/07/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 31/10/17 29/09/17 31/07/17 -
Price 0.8100 0.9000 0.8500 0.8200 0.8500 0.7500 1.7900 -
P/RPS 80.92 28.71 79.87 137.39 41.25 0.00 24.11 182.20%
  QoQ % 181.85% -64.05% -41.87% 233.07% 0.00% 0.00% -
  Horiz. % 335.63% 119.08% 331.27% 569.85% 171.09% 0.00% 100.00%
P/EPS -89.20 -230.73 -88.21 -84.75 -36.76 0.00 942.11 -
  QoQ % 61.34% -161.57% -4.08% -130.55% 0.00% 0.00% -
  Horiz. % -9.47% -24.49% -9.36% -9.00% -3.90% 0.00% 100.00%
EY -1.12 -0.43 -1.13 -1.18 -2.72 0.00 0.11 -
  QoQ % -160.47% 61.95% 4.24% 56.62% 0.00% 0.00% -
  Horiz. % -1,018.18% -390.91% -1,027.27% -1,072.73% -2,472.73% 0.00% 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 5.71 5.96 5.49 4.75 4.93 0.00 12.15 -47.64%
  QoQ % -4.19% 8.56% 15.58% -3.65% 0.00% 0.00% -
  Horiz. % 47.00% 49.05% 45.19% 39.09% 40.58% 0.00% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 31/10/17 30/09/17 31/07/17 CAGR
Date 22/11/18 24/08/18 30/05/18 27/02/18 15/12/17 - 28/09/17 -
Price 0.8300 0.7700 0.8900 0.7550 0.8950 0.0000 0.7500 -
P/RPS 82.92 24.56 83.63 126.50 43.44 0.00 10.10 507.31%
  QoQ % 237.62% -70.63% -33.89% 191.21% 0.00% 0.00% -
  Horiz. % 820.99% 243.17% 828.02% 1,252.48% 430.10% 0.00% 100.00%
P/EPS -91.40 -197.41 -92.36 -78.03 -38.71 0.00 394.74 -
  QoQ % 53.70% -113.74% -18.36% -101.58% 0.00% 0.00% -
  Horiz. % -23.15% -50.01% -23.40% -19.77% -9.81% 0.00% 100.00%
EY -1.09 -0.51 -1.08 -1.28 -2.58 0.00 0.25 -
  QoQ % -113.73% 52.78% 15.62% 50.39% 0.00% 0.00% -
  Horiz. % -436.00% -204.00% -432.00% -512.00% -1,032.00% 0.00% 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 5.85 5.10 5.75 4.38 5.19 0.00 5.09 12.66%
  QoQ % 14.71% -11.30% 31.28% -15.61% 0.00% 0.00% -
  Horiz. % 114.93% 100.20% 112.97% 86.05% 101.96% 0.00% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

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