Highlights

[G3] QoQ Quarter Result on 2019-12-31 [#4]

Stock [G3]: G3 GLOBAL BHD
Announcement Date 26-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Dec-2019  [#4]
Profit Trend QoQ -     -88.00%    YoY -     -8.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 2,747 3,161 6,834 4,852 7,105 9,000 6,086 -41.07%
  QoQ % -13.10% -53.75% 40.85% -31.71% -21.06% 47.88% -
  Horiz. % 45.14% 51.94% 112.29% 79.72% 116.74% 147.88% 100.00%
PBT -1,971 -1,287 -2,114 -7,844 -4,500 -1,799 -2,361 -11.31%
  QoQ % -53.15% 39.12% 73.05% -74.31% -150.14% 23.80% -
  Horiz. % 83.48% 54.51% 89.54% 332.23% 190.60% 76.20% 100.00%
Tax 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NP -1,971 -1,287 -2,114 -7,844 -4,500 -1,799 -2,361 -11.31%
  QoQ % -53.15% 39.12% 73.05% -74.31% -150.14% 23.80% -
  Horiz. % 83.48% 54.51% 89.54% 332.23% 190.60% 76.20% 100.00%
NP to SH -1,968 -1,286 -2,114 -8,460 -4,500 -1,799 -2,361 -11.40%
  QoQ % -53.03% 39.17% 75.01% -88.00% -150.14% 23.80% -
  Horiz. % 83.35% 54.47% 89.54% 358.32% 190.60% 76.20% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 4,718 4,448 8,948 12,696 11,605 10,799 8,447 -32.11%
  QoQ % 6.07% -50.29% -29.52% 9.40% 7.46% 27.84% -
  Horiz. % 55.85% 52.66% 105.93% 150.30% 137.39% 127.84% 100.00%
Net Worth 32,771 37,447 37,442 39,945 41,445 46,604 48,262 -22.69%
  QoQ % -12.49% 0.01% -6.27% -3.62% -11.07% -3.44% -
  Horiz. % 67.90% 77.59% 77.58% 82.77% 85.88% 96.56% 100.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 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
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 32,771 37,447 37,442 39,945 41,445 46,604 48,262 -22.69%
  QoQ % -12.49% 0.01% -6.27% -3.62% -11.07% -3.44% -
  Horiz. % 67.90% 77.59% 77.58% 82.77% 85.88% 96.56% 100.00%
NOSH 468,158 468,095 468,034 443,839 414,459 413,158 412,500 8.78%
  QoQ % 0.01% 0.01% 5.45% 7.09% 0.31% 0.16% -
  Horiz. % 113.49% 113.48% 113.46% 107.60% 100.47% 100.16% 100.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -71.75 % -40.71 % -30.93 % -161.67 % -63.34 % -19.99 % -38.79 % 50.52%
  QoQ % -76.25% -31.62% 80.87% -155.24% -216.86% 48.47% -
  Horiz. % 184.97% 104.95% 79.74% 416.78% 163.29% 51.53% 100.00%
ROE -6.01 % -3.43 % -5.65 % -21.18 % -10.86 % -3.86 % -4.89 % 14.70%
  QoQ % -75.22% 39.29% 73.32% -95.03% -181.35% 21.06% -
  Horiz. % 122.90% 70.14% 115.54% 433.13% 222.09% 78.94% 100.00%
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 0.59 0.68 1.46 1.09 1.71 2.18 1.48 -45.74%
  QoQ % -13.24% -53.42% 33.94% -36.26% -21.56% 47.30% -
  Horiz. % 39.86% 45.95% 98.65% 73.65% 115.54% 147.30% 100.00%
EPS -0.42 -0.27 -0.45 -1.91 -1.09 -0.44 -0.57 -18.37%
  QoQ % -55.56% 40.00% 76.44% -75.23% -147.73% 22.81% -
  Horiz. % 73.68% 47.37% 78.95% 335.09% 191.23% 77.19% 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 0.0700 0.0800 0.0800 0.0900 0.1000 0.1128 0.1170 -28.93%
  QoQ % -12.50% 0.00% -11.11% -10.00% -11.35% -3.59% -
  Horiz. % 59.83% 68.38% 68.38% 76.92% 85.47% 96.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,164,246
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 0.13 0.15 0.32 0.22 0.33 0.42 0.28 -39.96%
  QoQ % -13.33% -53.12% 45.45% -33.33% -21.43% 50.00% -
  Horiz. % 46.43% 53.57% 114.29% 78.57% 117.86% 150.00% 100.00%
EPS -0.09 -0.06 -0.10 -0.39 -0.21 -0.08 -0.11 -12.49%
  QoQ % -50.00% 40.00% 74.36% -85.71% -162.50% 27.27% -
  Horiz. % 81.82% 54.55% 90.91% 354.55% 190.91% 72.73% 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 0.0151 0.0173 0.0173 0.0185 0.0192 0.0215 0.0223 -22.83%
  QoQ % -12.72% 0.00% -6.49% -3.65% -10.70% -3.59% -
  Horiz. % 67.71% 77.58% 77.58% 82.96% 86.10% 96.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 2.7000 2.3900 1.7600 2.6700 3.1100 1.4600 0.8100 -
P/RPS 460.15 353.92 120.54 244.24 181.42 67.02 54.90 311.03%
  QoQ % 30.02% 193.61% -50.65% 34.63% 170.70% 22.08% -
  Horiz. % 838.16% 644.66% 219.56% 444.88% 330.46% 122.08% 100.00%
P/EPS -642.29 -869.94 -389.66 -140.08 -286.44 -335.30 -141.52 173.37%
  QoQ % 26.17% -123.26% -178.17% 51.10% 14.57% -136.93% -
  Horiz. % 453.85% 614.71% 275.34% 98.98% 202.40% 236.93% 100.00%
EY -0.16 -0.11 -0.26 -0.71 -0.35 -0.30 -0.71 -62.87%
  QoQ % -45.45% 57.69% 63.38% -102.86% -16.67% 57.75% -
  Horiz. % 22.54% 15.49% 36.62% 100.00% 49.30% 42.25% 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 38.57 29.88 22.00 29.67 31.10 12.94 6.92 213.38%
  QoQ % 29.08% 35.82% -25.85% -4.60% 140.34% 86.99% -
  Horiz. % 557.37% 431.79% 317.92% 428.76% 449.42% 186.99% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 26/08/20 28/05/20 26/02/20 28/11/19 22/08/19 21/05/19 -
Price 2.5700 2.7300 2.2600 2.5800 2.5500 2.4100 1.1300 -
P/RPS 437.99 404.27 154.78 236.01 148.75 110.63 76.59 218.77%
  QoQ % 8.34% 161.19% -34.42% 58.66% 34.46% 44.44% -
  Horiz. % 571.86% 527.84% 202.09% 308.15% 194.22% 144.44% 100.00%
P/EPS -611.37 -993.70 -500.36 -135.36 -234.86 -553.48 -197.43 112.01%
  QoQ % 38.48% -98.60% -269.65% 42.37% 57.57% -180.34% -
  Horiz. % 309.66% 503.32% 253.44% 68.56% 118.96% 280.34% 100.00%
EY -0.16 -0.10 -0.20 -0.74 -0.43 -0.18 -0.51 -53.73%
  QoQ % -60.00% 50.00% 72.97% -72.09% -138.89% 64.71% -
  Horiz. % 31.37% 19.61% 39.22% 145.10% 84.31% 35.29% 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 36.71 34.13 28.25 28.67 25.50 21.37 9.66 142.93%
  QoQ % 7.56% 20.81% -1.46% 12.43% 19.33% 121.22% -
  Horiz. % 380.02% 353.31% 292.44% 296.79% 263.98% 221.22% 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.
 


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
 
 

605  230  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.06-0.005 
 GOCEAN 0.0450.00 
 MTOUCHE 0.285+0.005 
 TANCO-WB 0.07+0.02 
 PERMAJU 0.1450.00 
 TANCO 0.145+0.01 
 MINDA 0.145+0.02 
 UCREST 0.30+0.005 
 TAWIN-OR 0.065-0.005 
 CAREPLS 2.41+0.05 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. HOW PUMP AND DUMP SYNDICATES OPERATE IN BURSA, Please Avoid At All Costs, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. 木材价格暴涨,这家公司竟然没有人买?! Swim With Sharks
3. Are you an INTELLIGENT INVESTOR? You can beat Buffett with THIS STOCK with 100% return in 2 months! Ultimate Stock Tips
4. ARB Berhad – Not As Good As It Seems. Be Cautious. The 1994 Investor
5. U.S. Suffers Sharpest Rise in Poverty Rate in More Than 50 Years - Koon Yew Yin Koon Yew Yin's Blog
6. Calvin replies to CynicalCyan, THE INVESTMENT APPROACH OF CALVIN TAN
7. Number of Covid 19 cases solely depends on Government's efficiency - Koon Yew Yin Koon Yew Yin's Blog
8. World’s most vaccinated nation is spooked by Covid spike (Chinese-made Sinopharm vaccine widely used in Seychelles) News1
PARTNERS & BROKERS