Highlights

[G3] QoQ TTM Result on 2020-03-31 [#1]

Stock [G3]: G3 GLOBAL BHD
Announcement Date 28-May-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 31-Mar-2020  [#1]
Profit Trend QoQ -     1.44%    YoY -     -8.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 15,029 17,594 21,952 27,791 27,043 30,110 27,134 -32.44%
  QoQ % -14.58% -19.85% -21.01% 2.77% -10.19% 10.97% -
  Horiz. % 55.39% 64.84% 80.90% 102.42% 99.66% 110.97% 100.00%
PBT -12,343 -13,216 -15,745 -16,257 -16,504 -16,454 -15,700 -14.76%
  QoQ % 6.61% 16.06% 3.15% 1.50% -0.30% -4.80% -
  Horiz. % 78.62% 84.18% 100.29% 103.55% 105.12% 104.80% 100.00%
Tax -2 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NP -12,345 -13,216 -15,745 -16,257 -16,504 -16,454 -15,700 -14.75%
  QoQ % 6.59% 16.06% 3.15% 1.50% -0.30% -4.80% -
  Horiz. % 78.63% 84.18% 100.29% 103.55% 105.12% 104.80% 100.00%
NP to SH -12,339 -13,828 -16,360 -16,873 -17,120 -16,454 -15,700 -14.77%
  QoQ % 10.77% 15.48% 3.04% 1.44% -4.05% -4.80% -
  Horiz. % 78.59% 88.08% 104.20% 107.47% 109.04% 104.80% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 27,374 30,810 37,697 44,048 43,547 46,564 42,834 -25.71%
  QoQ % -11.15% -18.27% -14.42% 1.15% -6.48% 8.71% -
  Horiz. % 63.91% 71.93% 88.01% 102.83% 101.66% 108.71% 100.00%
Net Worth 28,089 32,771 37,447 37,442 39,945 41,445 46,604 -28.54%
  QoQ % -14.28% -12.49% 0.01% -6.27% -3.62% -11.07% -
  Horiz. % 60.27% 70.32% 80.35% 80.34% 85.71% 88.93% 100.00%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 28,089 32,771 37,447 37,442 39,945 41,445 46,604 -28.54%
  QoQ % -14.28% -12.49% 0.01% -6.27% -3.62% -11.07% -
  Horiz. % 60.27% 70.32% 80.35% 80.34% 85.71% 88.93% 100.00%
NOSH 468,162 468,158 468,095 468,034 443,839 414,459 413,158 8.65%
  QoQ % 0.00% 0.01% 0.01% 5.45% 7.09% 0.31% -
  Horiz. % 113.31% 113.31% 113.30% 113.28% 107.43% 100.31% 100.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -82.14 % -75.12 % -71.72 % -58.50 % -61.03 % -54.65 % -57.86 % 26.18%
  QoQ % -9.35% -4.74% -22.60% 4.15% -11.67% 5.55% -
  Horiz. % 141.96% 129.83% 123.95% 101.11% 105.48% 94.45% 100.00%
ROE -43.93 % -42.20 % -43.69 % -45.06 % -42.86 % -39.70 % -33.69 % 19.26%
  QoQ % -4.10% 3.41% 3.04% -5.13% -7.96% -17.84% -
  Horiz. % 130.39% 125.26% 129.68% 133.75% 127.22% 117.84% 100.00%
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 3.21 3.76 4.69 5.94 6.09 7.26 6.57 -37.83%
  QoQ % -14.63% -19.83% -21.04% -2.46% -16.12% 10.50% -
  Horiz. % 48.86% 57.23% 71.39% 90.41% 92.69% 110.50% 100.00%
EPS -2.64 -2.95 -3.50 -3.61 -3.86 -3.97 -3.80 -21.47%
  QoQ % 10.51% 15.71% 3.05% 6.48% 2.77% -4.47% -
  Horiz. % 69.47% 77.63% 92.11% 95.00% 101.58% 104.47% 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 0.0600 0.0700 0.0800 0.0800 0.0900 0.1000 0.1128 -34.23%
  QoQ % -14.29% -12.50% 0.00% -11.11% -10.00% -11.35% -
  Horiz. % 53.19% 62.06% 70.92% 70.92% 79.79% 88.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,164,246
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 0.69 0.81 1.01 1.28 1.25 1.39 1.25 -32.59%
  QoQ % -14.81% -19.80% -21.09% 2.40% -10.07% 11.20% -
  Horiz. % 55.20% 64.80% 80.80% 102.40% 100.00% 111.20% 100.00%
EPS -0.57 -0.64 -0.76 -0.78 -0.79 -0.76 -0.73 -15.14%
  QoQ % 10.94% 15.79% 2.56% 1.27% -3.95% -4.11% -
  Horiz. % 78.08% 87.67% 104.11% 106.85% 108.22% 104.11% 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 0.0130 0.0151 0.0173 0.0173 0.0185 0.0192 0.0215 -28.39%
  QoQ % -13.91% -12.72% 0.00% -6.49% -3.65% -10.70% -
  Horiz. % 60.47% 70.23% 80.47% 80.47% 86.05% 89.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 2.0100 2.7000 2.3900 1.7600 2.6700 3.1100 1.4600 -
P/RPS 62.61 71.84 50.96 29.64 43.82 42.81 22.23 98.81%
  QoQ % -12.85% 40.97% 71.93% -32.36% 2.36% 92.58% -
  Horiz. % 281.65% 323.17% 229.24% 133.33% 197.12% 192.58% 100.00%
P/EPS -76.26 -91.41 -68.38 -48.82 -69.22 -78.34 -38.42 57.61%
  QoQ % 16.57% -33.68% -40.07% 29.47% 11.64% -103.90% -
  Horiz. % 198.49% 237.92% 177.98% 127.07% 180.17% 203.90% 100.00%
EY -1.31 -1.09 -1.46 -2.05 -1.44 -1.28 -2.60 -36.55%
  QoQ % -20.18% 25.34% 28.78% -42.36% -12.50% 50.77% -
  Horiz. % 50.38% 41.92% 56.15% 78.85% 55.38% 49.23% 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 33.50 38.57 29.88 22.00 29.67 31.10 12.94 88.00%
  QoQ % -13.14% 29.08% 35.82% -25.85% -4.60% 140.34% -
  Horiz. % 258.89% 298.07% 230.91% 170.02% 229.29% 240.34% 100.00%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 23/02/21 25/11/20 26/08/20 28/05/20 26/02/20 28/11/19 22/08/19 -
Price 1.2800 2.5700 2.7300 2.2600 2.5800 2.5500 2.4100 -
P/RPS 39.87 68.39 58.21 38.06 42.34 35.10 36.70 5.65%
  QoQ % -41.70% 17.49% 52.94% -10.11% 20.63% -4.36% -
  Horiz. % 108.64% 186.35% 158.61% 103.71% 115.37% 95.64% 100.00%
P/EPS -48.57 -87.01 -78.11 -62.69 -66.89 -64.23 -63.42 -16.23%
  QoQ % 44.18% -11.39% -24.60% 6.28% -4.14% -1.28% -
  Horiz. % 76.58% 137.20% 123.16% 98.85% 105.47% 101.28% 100.00%
EY -2.06 -1.15 -1.28 -1.60 -1.50 -1.56 -1.58 19.25%
  QoQ % -79.13% 10.16% 20.00% -6.67% 3.85% 1.27% -
  Horiz. % 130.38% 72.78% 81.01% 101.27% 94.94% 98.73% 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 21.33 36.71 34.13 28.25 28.67 25.50 21.37 -0.12%
  QoQ % -41.90% 7.56% 20.81% -1.46% 12.43% 19.33% -
  Horiz. % 99.81% 171.78% 159.71% 132.19% 134.16% 119.33% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

438  423  589 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.86+0.005 
 AVI 0.17+0.06 
 SERBADK 0.605-0.035 
 ITRONIC 0.21+0.03 
 DNEX-WD 0.325+0.02 
 VIZIONE 0.195-0.01 
 PWF-WA 0.055+0.005 
 SCOMI 0.05-0.005 
 YGL 0.27+0.01 
 SERBADK-WA 0.085-0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS