Highlights

[G3] QoQ Quarter Result on 2020-12-31 [#4]

Stock [G3]: G3 GLOBAL BHD
Announcement Date 23-Feb-2021
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 31-Dec-2020  [#4]
Profit Trend QoQ -     -254.22%    YoY -     17.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 769 1,201 2,287 2,747 3,161 6,834 4,852 -70.75%
  QoQ % -35.97% -47.49% -16.75% -13.10% -53.75% 40.85% -
  Horiz. % 15.85% 24.75% 47.14% 56.62% 65.15% 140.85% 100.00%
PBT 310 -139 -6,971 -1,971 -1,287 -2,114 -7,844 -
  QoQ % 323.02% 98.01% -253.68% -53.15% 39.12% 73.05% -
  Horiz. % -3.95% 1.77% 88.87% 25.13% 16.41% 26.95% 100.00%
Tax -2 0 -2 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% -0.00% 100.00% - - - -
NP 308 -139 -6,973 -1,971 -1,287 -2,114 -7,844 -
  QoQ % 321.58% 98.01% -253.78% -53.15% 39.12% 73.05% -
  Horiz. % -3.93% 1.77% 88.90% 25.13% 16.41% 26.95% 100.00%
NP to SH 309 -137 -6,971 -1,968 -1,286 -2,114 -8,460 -
  QoQ % 325.55% 98.03% -254.22% -53.03% 39.17% 75.01% -
  Horiz. % -3.65% 1.62% 82.40% 23.26% 15.20% 24.99% 100.00%
Tax Rate 0.65 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 461 1,340 9,260 4,718 4,448 8,948 12,696 -89.06%
  QoQ % -65.60% -85.53% 96.27% 6.07% -50.29% -29.52% -
  Horiz. % 3.63% 10.55% 72.94% 37.16% 35.03% 70.48% 100.00%
Net Worth 43,278 32,684 28,089 32,771 37,447 37,442 39,945 5.49%
  QoQ % 32.41% 16.36% -14.28% -12.49% 0.01% -6.27% -
  Horiz. % 108.34% 81.82% 70.32% 82.04% 93.75% 93.73% 100.00%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 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
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 43,278 32,684 28,089 32,771 37,447 37,442 39,945 5.49%
  QoQ % 32.41% 16.36% -14.28% -12.49% 0.01% -6.27% -
  Horiz. % 108.34% 81.82% 70.32% 82.04% 93.75% 93.73% 100.00%
NOSH 2,163,927 1,634,242 468,162 468,158 468,095 468,034 443,839 187.80%
  QoQ % 32.41% 249.08% 0.00% 0.01% 0.01% 5.45% -
  Horiz. % 487.55% 368.21% 105.48% 105.48% 105.47% 105.45% 100.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 40.05 % -11.57 % -304.90 % -71.75 % -40.71 % -30.93 % -161.67 % -
  QoQ % 446.15% 96.21% -324.95% -76.25% -31.62% 80.87% -
  Horiz. % -24.77% 7.16% 188.59% 44.38% 25.18% 19.13% 100.00%
ROE 0.71 % -0.42 % -24.82 % -6.01 % -3.43 % -5.65 % -21.18 % -
  QoQ % 269.05% 98.31% -312.98% -75.22% 39.29% 73.32% -
  Horiz. % -3.35% 1.98% 117.19% 28.38% 16.19% 26.68% 100.00%
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 0.04 0.07 0.49 0.59 0.68 1.46 1.09 -88.98%
  QoQ % -42.86% -85.71% -16.95% -13.24% -53.42% 33.94% -
  Horiz. % 3.67% 6.42% 44.95% 54.13% 62.39% 133.94% 100.00%
EPS 0.01 -0.01 -1.49 -0.42 -0.27 -0.45 -1.91 -
  QoQ % 200.00% 99.33% -254.76% -55.56% 40.00% 76.44% -
  Horiz. % -0.52% 0.52% 78.01% 21.99% 14.14% 23.56% 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 0.0200 0.0200 0.0600 0.0700 0.0800 0.0800 0.0900 -63.35%
  QoQ % 0.00% -66.67% -14.29% -12.50% 0.00% -11.11% -
  Horiz. % 22.22% 22.22% 66.67% 77.78% 88.89% 88.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,164,246
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 0.04 0.06 0.11 0.13 0.15 0.32 0.22 -67.94%
  QoQ % -33.33% -45.45% -15.38% -13.33% -53.12% 45.45% -
  Horiz. % 18.18% 27.27% 50.00% 59.09% 68.18% 145.45% 100.00%
EPS 0.01 -0.01 -0.32 -0.09 -0.06 -0.10 -0.39 -
  QoQ % 200.00% 96.88% -255.56% -50.00% 40.00% 74.36% -
  Horiz. % -2.56% 2.56% 82.05% 23.08% 15.38% 25.64% 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 0.0200 0.0151 0.0130 0.0151 0.0173 0.0173 0.0185 5.34%
  QoQ % 32.45% 16.15% -13.91% -12.72% 0.00% -6.49% -
  Horiz. % 108.11% 81.62% 70.27% 81.62% 93.51% 93.51% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.1400 0.2050 2.0100 2.7000 2.3900 1.7600 2.6700 -
P/RPS 393.95 278.95 411.46 460.15 353.92 120.54 244.24 37.58%
  QoQ % 41.23% -32.20% -10.58% 30.02% 193.61% -50.65% -
  Horiz. % 161.30% 114.21% 168.47% 188.40% 144.91% 49.35% 100.00%
P/EPS 980.42 -2,445.40 -134.99 -642.29 -869.94 -389.66 -140.08 -
  QoQ % 140.09% -1,711.54% 78.98% 26.17% -123.26% -178.17% -
  Horiz. % -699.90% 1,745.72% 96.37% 458.52% 621.03% 278.17% 100.00%
EY 0.10 -0.04 -0.74 -0.16 -0.11 -0.26 -0.71 -
  QoQ % 350.00% 94.59% -362.50% -45.45% 57.69% 63.38% -
  Horiz. % -14.08% 5.63% 104.23% 22.54% 15.49% 36.62% 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 7.00 10.25 33.50 38.57 29.88 22.00 29.67 -61.85%
  QoQ % -31.71% -69.40% -13.14% 29.08% 35.82% -25.85% -
  Horiz. % 23.59% 34.55% 112.91% 130.00% 100.71% 74.15% 100.00%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 24/08/21 27/05/21 - 25/11/20 26/08/20 28/05/20 26/02/20 -
Price 0.1050 0.1800 1.2800 2.5700 2.7300 2.2600 2.5800 -
P/RPS 295.46 244.93 262.02 437.99 404.27 154.78 236.01 16.17%
  QoQ % 20.63% -6.52% -40.18% 8.34% 161.19% -34.42% -
  Horiz. % 125.19% 103.78% 111.02% 185.58% 171.29% 65.58% 100.00%
P/EPS 735.32 -2,147.18 -85.96 -611.37 -993.70 -500.36 -135.36 -
  QoQ % 134.25% -2,397.88% 85.94% 38.48% -98.60% -269.65% -
  Horiz. % -543.23% 1,586.27% 63.50% 451.66% 734.12% 369.65% 100.00%
EY 0.14 -0.05 -1.16 -0.16 -0.10 -0.20 -0.74 -
  QoQ % 380.00% 95.69% -625.00% -60.00% 50.00% 72.97% -
  Horiz. % -18.92% 6.76% 156.76% 21.62% 13.51% 27.03% 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 5.25 9.00 21.33 36.71 34.13 28.25 28.67 -67.79%
  QoQ % -41.67% -57.81% -41.90% 7.56% 20.81% -1.46% -
  Horiz. % 18.31% 31.39% 74.40% 128.04% 119.04% 98.54% 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
 
 

307  616  592  774 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.050.00 
 SERBADK 0.37-0.01 
 SUPERMX 2.05-0.20 
 HSI-HMC 0.14+0.005 
 ARMADA 0.52-0.01 
 CSH 0.13+0.005 
 JADI 0.11-0.005 
 HIAPTEK 0.65-0.01 
 MACPIE 0.125-0.005 
 MYEG 1.04-0.01 
PARTNERS & BROKERS