Highlights

[G3] QoQ Quarter Result on 2012-10-31 [#1]

Stock [G3]: G3 GLOBAL BHD
Announcement Date 19-Dec-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 31-Oct-2012  [#1]
Profit Trend QoQ -     117.14%    YoY -     370.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 15,422 8,426 7,989 13,667 9,737 9,285 9,098 42.21%
  QoQ % 83.03% 5.47% -41.55% 40.36% 4.87% 2.06% -
  Horiz. % 169.51% 92.61% 87.81% 150.22% 107.02% 102.06% 100.00%
PBT 456 -49 -630 1,743 -11,569 -996 -511 -
  QoQ % 1,030.61% 92.22% -136.14% 115.07% -1,061.55% -94.91% -
  Horiz. % -89.24% 9.59% 123.29% -341.10% 2,263.99% 194.91% 100.00%
Tax -590 -36 -6 0 735 -11 -412 27.08%
  QoQ % -1,538.89% -500.00% 0.00% 0.00% 6,781.82% 97.33% -
  Horiz. % 143.20% 8.74% 1.46% -0.00% -178.40% 2.67% 100.00%
NP -134 -85 -636 1,743 -10,834 -1,007 -923 -72.41%
  QoQ % -57.65% 86.64% -136.49% 116.09% -975.87% -9.10% -
  Horiz. % 14.52% 9.21% 68.91% -188.84% 1,173.78% 109.10% 100.00%
NP to SH 130 -44 -949 1,547 -9,024 -1,046 -983 -
  QoQ % 395.45% 95.36% -161.34% 117.14% -762.72% -6.41% -
  Horiz. % -13.22% 4.48% 96.54% -157.38% 918.01% 106.41% 100.00%
Tax Rate 129.39 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 15,556 8,511 8,625 11,924 20,571 10,292 10,021 34.10%
  QoQ % 82.78% -1.32% -27.67% -42.03% 99.87% 2.70% -
  Horiz. % 155.23% 84.93% 86.07% 118.99% 205.28% 102.70% 100.00%
Net Worth 50,178 43,340 52,444 52,934 51,882 58,912 59,875 -11.12%
  QoQ % 15.78% -17.36% -0.93% 2.03% -11.93% -1.61% -
  Horiz. % 83.80% 72.38% 87.59% 88.41% 86.65% 98.39% 100.00%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 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
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 50,178 43,340 52,444 52,934 51,882 58,912 59,875 -11.12%
  QoQ % 15.78% -17.36% -0.93% 2.03% -11.93% -1.61% -
  Horiz. % 83.80% 72.38% 87.59% 88.41% 86.65% 98.39% 100.00%
NOSH 127,777 110,000 124,868 124,758 124,656 124,523 124,430 1.79%
  QoQ % 16.16% -11.91% 0.09% 0.08% 0.11% 0.08% -
  Horiz. % 102.69% 88.40% 100.35% 100.26% 100.18% 100.08% 100.00%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin -0.87 % -1.01 % -7.96 % 12.75 % -111.27 % -10.85 % -10.15 % -80.59%
  QoQ % 13.86% 87.31% -162.43% 111.46% -925.53% -6.90% -
  Horiz. % 8.57% 9.95% 78.42% -125.62% 1,096.26% 106.90% 100.00%
ROE 0.26 % -0.10 % -1.81 % 2.92 % -17.39 % -1.78 % -1.64 % -
  QoQ % 360.00% 94.48% -161.99% 116.79% -876.97% -8.54% -
  Horiz. % -15.85% 6.10% 110.37% -178.05% 1,060.37% 108.54% 100.00%
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 12.07 7.66 6.40 10.95 7.81 7.46 7.31 39.74%
  QoQ % 57.57% 19.69% -41.55% 40.20% 4.69% 2.05% -
  Horiz. % 165.12% 104.79% 87.55% 149.79% 106.84% 102.05% 100.00%
EPS 0.09 -0.04 -0.76 1.24 -2.08 -0.84 -0.79 -
  QoQ % 325.00% 94.74% -161.29% 159.62% -147.62% -6.33% -
  Horiz. % -11.39% 5.06% 96.20% -156.96% 263.29% 106.33% 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 0.3927 0.3940 0.4200 0.4243 0.4162 0.4731 0.4812 -12.68%
  QoQ % -0.33% -6.19% -1.01% 1.95% -12.03% -1.68% -
  Horiz. % 81.61% 81.88% 87.28% 88.18% 86.49% 98.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,164,246
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 0.71 0.39 0.37 0.63 0.45 0.43 0.42 41.95%
  QoQ % 82.05% 5.41% -41.27% 40.00% 4.65% 2.38% -
  Horiz. % 169.05% 92.86% 88.10% 150.00% 107.14% 102.38% 100.00%
EPS 0.01 0.00 -0.04 0.07 -0.42 -0.05 -0.05 -
  QoQ % 0.00% 0.00% -157.14% 116.67% -740.00% 0.00% -
  Horiz. % -20.00% -0.00% 80.00% -140.00% 840.00% 100.00% 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 0.0232 0.0200 0.0242 0.0245 0.0240 0.0272 0.0277 -11.16%
  QoQ % 16.00% -17.36% -1.22% 2.08% -11.76% -1.81% -
  Horiz. % 83.75% 72.20% 87.36% 88.45% 86.64% 98.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.2700 0.2800 0.2200 0.2600 0.2400 0.2500 0.2800 -
P/RPS 2.24 3.66 3.44 2.37 3.07 3.35 3.83 -30.09%
  QoQ % -38.80% 6.40% 45.15% -22.80% -8.36% -12.53% -
  Horiz. % 58.49% 95.56% 89.82% 61.88% 80.16% 87.47% 100.00%
P/EPS 265.38 -700.00 -28.95 20.97 -3.32 -29.76 -35.44 -
  QoQ % 137.91% -2,317.96% -238.05% 731.63% 88.84% 16.03% -
  Horiz. % -748.81% 1,975.17% 81.69% -59.17% 9.37% 83.97% 100.00%
EY 0.38 -0.14 -3.45 4.77 -30.16 -3.36 -2.82 -
  QoQ % 371.43% 95.94% -172.33% 115.82% -797.62% -19.15% -
  Horiz. % -13.48% 4.96% 122.34% -169.15% 1,069.50% 119.15% 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 0.69 0.71 0.52 0.61 0.58 0.53 0.58 12.29%
  QoQ % -2.82% 36.54% -14.75% 5.17% 9.43% -8.62% -
  Horiz. % 118.97% 122.41% 89.66% 105.17% 100.00% 91.38% 100.00%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 26/09/13 26/06/13 22/03/13 19/12/12 26/09/12 26/06/12 26/03/12 -
Price 0.2900 0.3000 0.2200 0.2500 0.2400 0.2600 0.2900 -
P/RPS 2.40 3.92 3.44 2.28 3.07 3.49 3.97 -28.53%
  QoQ % -38.78% 13.95% 50.88% -25.73% -12.03% -12.09% -
  Horiz. % 60.45% 98.74% 86.65% 57.43% 77.33% 87.91% 100.00%
P/EPS 285.04 -750.00 -28.95 20.16 -3.32 -30.95 -36.71 -
  QoQ % 138.01% -2,490.67% -243.60% 707.23% 89.27% 15.69% -
  Horiz. % -776.46% 2,043.04% 78.86% -54.92% 9.04% 84.31% 100.00%
EY 0.35 -0.13 -3.45 4.96 -30.16 -3.23 -2.72 -
  QoQ % 369.23% 96.23% -169.56% 116.45% -833.75% -18.75% -
  Horiz. % -12.87% 4.78% 126.84% -182.35% 1,108.82% 118.75% 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 0.74 0.76 0.52 0.59 0.58 0.55 0.60 15.02%
  QoQ % -2.63% 46.15% -11.86% 1.72% 5.45% -8.33% -
  Horiz. % 123.33% 126.67% 86.67% 98.33% 96.67% 91.67% 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