Highlights

[G3] QoQ Quarter Result on 2021-03-31 [#1]

Stock [G3]: G3 GLOBAL BHD
Announcement Date 27-May-2021
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2021
Quarter 31-Mar-2021  [#1]
Profit Trend QoQ -     98.03%    YoY -     93.52%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 2,836 769 1,201 2,287 2,747 3,161 6,834 -44.33%
  QoQ % 268.79% -35.97% -47.49% -16.75% -13.10% -53.75% -
  Horiz. % 41.50% 11.25% 17.57% 33.47% 40.20% 46.25% 100.00%
PBT -2,114 310 -139 -6,971 -1,971 -1,287 -2,114 -
  QoQ % -781.94% 323.02% 98.01% -253.68% -53.15% 39.12% -
  Horiz. % 100.00% -14.66% 6.58% 329.75% 93.24% 60.88% 100.00%
Tax -1 -2 0 -2 0 0 0 -
  QoQ % 50.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 100.00% -0.00% 100.00% - - -
NP -2,115 308 -139 -6,973 -1,971 -1,287 -2,114 0.03%
  QoQ % -786.69% 321.58% 98.01% -253.78% -53.15% 39.12% -
  Horiz. % 100.05% -14.57% 6.58% 329.85% 93.24% 60.88% 100.00%
NP to SH -2,796 309 -137 -6,971 -1,968 -1,286 -2,114 20.47%
  QoQ % -1,004.85% 325.55% 98.03% -254.22% -53.03% 39.17% -
  Horiz. % 132.26% -14.62% 6.48% 329.75% 93.09% 60.83% 100.00%
Tax Rate - % 0.65 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Total Cost 4,951 461 1,340 9,260 4,718 4,448 8,948 -32.58%
  QoQ % 973.97% -65.60% -85.53% 96.27% 6.07% -50.29% -
  Horiz. % 55.33% 5.15% 14.98% 103.49% 52.73% 49.71% 100.00%
Net Worth 21,642 43,278 32,684 28,089 32,771 37,447 37,442 -30.59%
  QoQ % -49.99% 32.41% 16.36% -14.28% -12.49% 0.01% -
  Horiz. % 57.80% 115.59% 87.29% 75.02% 87.52% 100.01% 100.00%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 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
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 21,642 43,278 32,684 28,089 32,771 37,447 37,442 -30.59%
  QoQ % -49.99% 32.41% 16.36% -14.28% -12.49% 0.01% -
  Horiz. % 57.80% 115.59% 87.29% 75.02% 87.52% 100.01% 100.00%
NOSH 2,164,246 2,163,927 1,634,242 468,162 468,158 468,095 468,034 177.30%
  QoQ % 0.01% 32.41% 249.08% 0.00% 0.01% 0.01% -
  Horiz. % 462.41% 462.34% 349.17% 100.03% 100.03% 100.01% 100.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -74.58 % 40.05 % -11.57 % -304.90 % -71.75 % -40.71 % -30.93 % 79.72%
  QoQ % -286.22% 446.15% 96.21% -324.95% -76.25% -31.62% -
  Horiz. % 241.13% -129.49% 37.41% 985.77% 231.98% 131.62% 100.00%
ROE -12.92 % 0.71 % -0.42 % -24.82 % -6.01 % -3.43 % -5.65 % 73.48%
  QoQ % -1,919.72% 269.05% 98.31% -312.98% -75.22% 39.29% -
  Horiz. % 228.67% -12.57% 7.43% 439.29% 106.37% 60.71% 100.00%
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 0.13 0.04 0.07 0.49 0.59 0.68 1.46 -80.03%
  QoQ % 225.00% -42.86% -85.71% -16.95% -13.24% -53.42% -
  Horiz. % 8.90% 2.74% 4.79% 33.56% 40.41% 46.58% 100.00%
EPS -0.10 0.01 -0.01 -1.49 -0.42 -0.27 -0.45 -63.28%
  QoQ % -1,100.00% 200.00% 99.33% -254.76% -55.56% 40.00% -
  Horiz. % 22.22% -2.22% 2.22% 331.11% 93.33% 60.00% 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 0.0100 0.0200 0.0200 0.0600 0.0700 0.0800 0.0800 -74.97%
  QoQ % -50.00% 0.00% -66.67% -14.29% -12.50% 0.00% -
  Horiz. % 12.50% 25.00% 25.00% 75.00% 87.50% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,164,246
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 0.13 0.04 0.06 0.11 0.13 0.15 0.32 -45.12%
  QoQ % 225.00% -33.33% -45.45% -15.38% -13.33% -53.12% -
  Horiz. % 40.62% 12.50% 18.75% 34.38% 40.62% 46.88% 100.00%
EPS -0.10 0.01 -0.01 -0.32 -0.09 -0.06 -0.10 -
  QoQ % -1,100.00% 200.00% 96.88% -255.56% -50.00% 40.00% -
  Horiz. % 100.00% -10.00% 10.00% 320.00% 90.00% 60.00% 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 0.0100 0.0200 0.0151 0.0130 0.0151 0.0173 0.0173 -30.59%
  QoQ % -50.00% 32.45% 16.15% -13.91% -12.72% 0.00% -
  Horiz. % 57.80% 115.61% 87.28% 75.14% 87.28% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.0850 0.1400 0.2050 2.0100 2.7000 2.3900 1.7600 -
P/RPS 64.87 393.95 278.95 411.46 460.15 353.92 120.54 -33.81%
  QoQ % -83.53% 41.23% -32.20% -10.58% 30.02% 193.61% -
  Horiz. % 53.82% 326.82% 231.42% 341.35% 381.74% 293.61% 100.00%
P/EPS -65.79 980.42 -2,445.40 -134.99 -642.29 -869.94 -389.66 -69.42%
  QoQ % -106.71% 140.09% -1,711.54% 78.98% 26.17% -123.26% -
  Horiz. % 16.88% -251.61% 627.57% 34.64% 164.83% 223.26% 100.00%
EY -1.52 0.10 -0.04 -0.74 -0.16 -0.11 -0.26 224.18%
  QoQ % -1,620.00% 350.00% 94.59% -362.50% -45.45% 57.69% -
  Horiz. % 584.62% -38.46% 15.38% 284.62% 61.54% 42.31% 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 8.50 7.00 10.25 33.50 38.57 29.88 22.00 -46.92%
  QoQ % 21.43% -31.71% -69.40% -13.14% 29.08% 35.82% -
  Horiz. % 38.64% 31.82% 46.59% 152.27% 175.32% 135.82% 100.00%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 19/11/21 24/08/21 27/05/21 - 25/11/20 26/08/20 28/05/20 -
Price 0.0950 0.1050 0.1800 1.2800 2.5700 2.7300 2.2600 -
P/RPS 72.50 295.46 244.93 262.02 437.99 404.27 154.78 -39.66%
  QoQ % -75.46% 20.63% -6.52% -40.18% 8.34% 161.19% -
  Horiz. % 46.84% 190.89% 158.24% 169.29% 282.98% 261.19% 100.00%
P/EPS -73.53 735.32 -2,147.18 -85.96 -611.37 -993.70 -500.36 -72.12%
  QoQ % -110.00% 134.25% -2,397.88% 85.94% 38.48% -98.60% -
  Horiz. % 14.70% -146.96% 429.13% 17.18% 122.19% 198.60% 100.00%
EY -1.36 0.14 -0.05 -1.16 -0.16 -0.10 -0.20 258.51%
  QoQ % -1,071.43% 380.00% 95.69% -625.00% -60.00% 50.00% -
  Horiz. % 680.00% -70.00% 25.00% 580.00% 80.00% 50.00% 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 9.50 5.25 9.00 21.33 36.71 34.13 28.25 -51.61%
  QoQ % 80.95% -41.67% -57.81% -41.90% 7.56% 20.81% -
  Horiz. % 33.63% 18.58% 31.86% 75.50% 129.95% 120.81% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

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