Highlights

[G3] QoQ Quarter Result on 2014-07-31 [#4]

Stock [G3]: G3 GLOBAL BHD
Announcement Date 29-Sep-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2014
Quarter 31-Jul-2014  [#4]
Profit Trend QoQ -     -234.33%    YoY -     -4,310.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 7,662 8,462 7,853 13,194 6,958 6,981 9,865 -15.54%
  QoQ % -9.45% 7.75% -40.48% 89.62% -0.33% -29.23% -
  Horiz. % 77.67% 85.78% 79.60% 133.75% 70.53% 70.77% 100.00%
PBT -2,424 -390 -536 -6,206 -1,673 -1,934 -437 214.34%
  QoQ % -521.54% 27.24% 91.36% -270.95% 13.50% -342.56% -
  Horiz. % 554.69% 89.24% 122.65% 1,420.14% 382.84% 442.56% 100.00%
Tax 80 -10 -17 -82 -52 0 0 -
  QoQ % 900.00% 41.18% 79.27% -57.69% 0.00% 0.00% -
  Horiz. % -153.85% 19.23% 32.69% 157.69% 100.00% - -
NP -2,344 -400 -553 -6,288 -1,725 -1,934 -437 207.36%
  QoQ % -486.00% 27.67% 91.21% -264.52% 10.81% -342.56% -
  Horiz. % 536.38% 91.53% 126.54% 1,438.90% 394.74% 442.56% 100.00%
NP to SH -2,344 -5,808 -482 -5,473 -1,637 -1,623 -404 223.93%
  QoQ % 59.64% -1,104.98% 91.19% -234.33% -0.86% -301.73% -
  Horiz. % 580.20% 1,437.62% 119.31% 1,354.70% 405.20% 401.73% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 10,006 8,862 8,406 19,482 8,683 8,915 10,302 -1.93%
  QoQ % 12.91% 5.42% -56.85% 124.37% -2.60% -13.46% -
  Horiz. % 97.13% 86.02% 81.60% 189.11% 84.28% 86.54% 100.00%
Net Worth 168,046 445,131 38,040 38,597 44,986 46,630 49,237 127.20%
  QoQ % -62.25% 1,070.14% -1.44% -14.20% -3.53% -5.30% -
  Horiz. % 341.30% 904.05% 77.26% 78.39% 91.37% 94.70% 100.00%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 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
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 168,046 445,131 38,040 38,597 44,986 46,630 49,237 127.20%
  QoQ % -62.25% 1,070.14% -1.44% -14.20% -3.53% -5.30% -
  Horiz. % 341.30% 904.05% 77.26% 78.39% 91.37% 94.70% 100.00%
NOSH 601,025 1,489,230 123,589 124,669 124,961 124,846 126,250 183.80%
  QoQ % -59.64% 1,104.98% -0.87% -0.23% 0.09% -1.11% -
  Horiz. % 476.06% 1,179.59% 97.89% 98.75% 98.98% 98.89% 100.00%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin -30.59 % -4.73 % -7.04 % -47.66 % -24.79 % -27.70 % -4.43 % 263.90%
  QoQ % -546.72% 32.81% 85.23% -92.25% 10.51% -525.28% -
  Horiz. % 690.52% 106.77% 158.92% 1,075.85% 559.59% 625.28% 100.00%
ROE -1.39 % -1.30 % -1.27 % -14.18 % -3.64 % -3.48 % -0.82 % 42.31%
  QoQ % -6.92% -2.36% 91.04% -289.56% -4.60% -324.39% -
  Horiz. % 169.51% 158.54% 154.88% 1,729.27% 443.90% 424.39% 100.00%
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 1.27 0.57 6.35 10.58 5.57 5.59 7.81 -70.31%
  QoQ % 122.81% -91.02% -39.98% 89.95% -0.36% -28.43% -
  Horiz. % 16.26% 7.30% 81.31% 135.47% 71.32% 71.57% 100.00%
EPS -0.39 -0.39 -0.39 -4.39 -1.31 -1.30 -0.32 14.14%
  QoQ % 0.00% 0.00% 91.12% -235.11% -0.77% -306.25% -
  Horiz. % 121.88% 121.88% 121.88% 1,371.88% 409.38% 406.25% 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 0.2796 0.2989 0.3078 0.3096 0.3600 0.3735 0.3900 -19.95%
  QoQ % -6.46% -2.89% -0.58% -14.00% -3.61% -4.23% -
  Horiz. % 71.69% 76.64% 78.92% 79.38% 92.31% 95.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,164,246
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 0.35 0.39 0.36 0.61 0.32 0.32 0.46 -16.70%
  QoQ % -10.26% 8.33% -40.98% 90.63% 0.00% -30.43% -
  Horiz. % 76.09% 84.78% 78.26% 132.61% 69.57% 69.57% 100.00%
EPS -0.11 -0.27 -0.02 -0.25 -0.08 -0.07 -0.02 212.56%
  QoQ % 59.26% -1,250.00% 92.00% -212.50% -14.29% -250.00% -
  Horiz. % 550.00% 1,350.00% 100.00% 1,250.00% 400.00% 350.00% 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 0.0776 0.2057 0.0176 0.0178 0.0208 0.0215 0.0228 126.77%
  QoQ % -62.28% 1,068.75% -1.12% -14.42% -3.26% -5.70% -
  Horiz. % 340.35% 902.19% 77.19% 78.07% 91.23% 94.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 0.2150 0.2400 0.2800 0.2300 0.2350 0.2400 0.2800 -
P/RPS 16.87 42.24 4.41 2.17 4.22 4.29 3.58 181.87%
  QoQ % -60.06% 857.82% 103.23% -48.58% -1.63% 19.83% -
  Horiz. % 471.23% 1,179.89% 123.18% 60.61% 117.88% 119.83% 100.00%
P/EPS -55.13 -61.54 -71.79 -5.24 -17.94 -18.46 -87.50 -26.57%
  QoQ % 10.42% 14.28% -1,270.04% 70.79% 2.82% 78.90% -
  Horiz. % 63.01% 70.33% 82.05% 5.99% 20.50% 21.10% 100.00%
EY -1.81 -1.63 -1.39 -19.09 -5.57 -5.42 -1.14 36.21%
  QoQ % -11.04% -17.27% 92.72% -242.73% -2.77% -375.44% -
  Horiz. % 158.77% 142.98% 121.93% 1,674.56% 488.60% 475.44% 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 0.77 0.80 0.91 0.74 0.65 0.64 0.72 4.59%
  QoQ % -3.75% -12.09% 22.97% 13.85% 1.56% -11.11% -
  Horiz. % 106.94% 111.11% 126.39% 102.78% 90.28% 88.89% 100.00%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 26/06/15 30/03/15 18/12/14 29/09/14 25/06/14 25/03/14 24/12/13 -
Price 0.2300 0.2300 0.2800 0.2250 0.2600 0.2500 0.2600 -
P/RPS 18.04 40.48 4.41 2.13 4.67 4.47 3.33 209.41%
  QoQ % -55.43% 817.91% 107.04% -54.39% 4.47% 34.23% -
  Horiz. % 541.74% 1,215.62% 132.43% 63.96% 140.24% 134.23% 100.00%
P/EPS -58.97 -58.97 -71.79 -5.13 -19.85 -19.23 -81.25 -19.29%
  QoQ % 0.00% 17.86% -1,299.42% 74.16% -3.22% 76.33% -
  Horiz. % 72.58% 72.58% 88.36% 6.31% 24.43% 23.67% 100.00%
EY -1.70 -1.70 -1.39 -19.51 -5.04 -5.20 -1.23 24.15%
  QoQ % 0.00% -22.30% 92.88% -287.10% 3.08% -322.76% -
  Horiz. % 138.21% 138.21% 113.01% 1,586.18% 409.76% 422.76% 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 0.82 0.77 0.91 0.73 0.72 0.67 0.67 14.46%
  QoQ % 6.49% -15.38% 24.66% 1.39% 7.46% 0.00% -
  Horiz. % 122.39% 114.93% 135.82% 108.96% 107.46% 100.00% 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
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