Highlights

[G3] YoY Annual (Unaudited) 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 YoY -     24.73%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/20 31/12/19 31/12/18 31/12/17 31/07/16 31/07/15 31/07/14 CAGR
Revenue 15,029 14,214 29,369 31,038 38,112 34,695 36,998 -13.08%
  YoY % 5.73% -51.60% -5.38% -18.56% 9.85% -6.22% -
  Horiz. % 40.62% 38.42% 79.38% 83.89% 103.01% 93.78% 100.00%
PBT -12,343 -15,776 -17,124 -13,398 -14,429 -4,785 -10,250 2.93%
  YoY % 21.76% 7.87% -27.81% 7.15% -201.55% 53.32% -
  Horiz. % 120.42% 153.91% 167.06% 130.71% 140.77% 46.68% 100.00%
Tax -2 0 -23 600 102 139 -134 -48.03%
  YoY % 0.00% 0.00% -103.83% 488.24% -26.62% 203.73% -
  Horiz. % 1.49% -0.00% 17.16% -447.76% -76.12% -103.73% 100.00%
NP -12,345 -15,776 -17,147 -12,798 -14,327 -4,646 -10,384 2.73%
  YoY % 21.75% 8.00% -33.98% 10.67% -208.37% 55.26% -
  Horiz. % 118.88% 151.93% 165.13% 123.25% 137.97% 44.74% 100.00%
NP to SH -12,339 -16,392 -17,147 -12,798 -14,327 -8,634 -9,137 4.79%
  YoY % 24.73% 4.40% -33.98% 10.67% -65.94% 5.51% -
  Horiz. % 135.04% 179.40% 187.67% 140.07% 156.80% 94.49% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 27,374 29,990 46,516 43,836 52,439 39,341 47,382 -8.19%
  YoY % -8.72% -35.53% 6.11% -16.41% 33.29% -16.97% -
  Horiz. % 57.77% 63.29% 98.17% 92.52% 110.67% 83.03% 100.00%
Net Worth 28,089 39,945 50,737 71,156 23,519 33,501 38,592 -4.82%
  YoY % -29.68% -21.27% -28.70% 202.54% -29.80% -13.19% -
  Horiz. % 72.79% 103.51% 131.47% 184.38% 60.94% 86.81% 100.00%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/07/16 31/07/15 31/07/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/07/16 31/07/15 31/07/14 CAGR
Net Worth 28,089 39,945 50,737 71,156 23,519 33,501 38,592 -4.82%
  YoY % -29.68% -21.27% -28.70% 202.54% -29.80% -13.19% -
  Horiz. % 72.79% 103.51% 131.47% 184.38% 60.94% 86.81% 100.00%
NOSH 468,162 443,839 412,500 412,500 125,236 124,726 124,652 22.87%
  YoY % 5.48% 7.60% 0.00% 229.38% 0.41% 0.06% -
  Horiz. % 375.58% 356.06% 330.92% 330.92% 100.47% 100.06% 100.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/07/16 31/07/15 31/07/14 CAGR
NP Margin -82.14 % -110.99 % -58.38 % -41.23 % -37.59 % -13.39 % -28.07 % 18.19%
  YoY % 25.99% -90.12% -41.60% -9.68% -180.73% 52.30% -
  Horiz. % 292.63% 395.40% 207.98% 146.88% 133.92% 47.70% 100.00%
ROE -43.93 % -41.04 % -33.80 % -17.99 % -60.92 % -25.77 % -23.68 % 10.10%
  YoY % -7.04% -21.42% -87.88% 70.47% -136.40% -8.83% -
  Horiz. % 185.52% 173.31% 142.74% 75.97% 257.26% 108.83% 100.00%
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 3.21 3.20 7.12 7.52 30.43 27.82 29.68 -29.26%
  YoY % 0.31% -55.06% -5.32% -75.29% 9.38% -6.27% -
  Horiz. % 10.82% 10.78% 23.99% 25.34% 102.53% 93.73% 100.00%
EPS -2.64 -3.90 -4.16 -6.98 -11.44 -8.00 -7.33 -14.70%
  YoY % 32.31% 6.25% 40.40% 38.99% -43.00% -9.14% -
  Horiz. % 36.02% 53.21% 56.75% 95.23% 156.07% 109.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0600 0.0900 0.1230 0.1725 0.1878 0.2686 0.3096 -22.54%
  YoY % -33.33% -26.83% -28.70% -8.15% -30.08% -13.24% -
  Horiz. % 19.38% 29.07% 39.73% 55.72% 60.66% 86.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,164,202
31/12/20 31/12/19 31/12/18 31/12/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 0.69 0.66 1.36 1.43 1.76 1.60 1.71 -13.17%
  YoY % 4.55% -51.47% -4.90% -18.75% 10.00% -6.43% -
  Horiz. % 40.35% 38.60% 79.53% 83.63% 102.92% 93.57% 100.00%
EPS -0.57 -0.76 -0.79 -0.59 -0.66 -0.40 -0.42 4.87%
  YoY % 25.00% 3.80% -33.90% 10.61% -65.00% 4.76% -
  Horiz. % 135.71% 180.95% 188.10% 140.48% 157.14% 95.24% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0130 0.0185 0.0234 0.0329 0.0109 0.0155 0.0178 -4.77%
  YoY % -29.73% -20.94% -28.88% 201.83% -29.68% -12.92% -
  Horiz. % 73.03% 103.93% 131.46% 184.83% 61.24% 87.08% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/07/16 31/07/15 31/07/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 29/07/16 31/07/15 31/07/14 -
Price 2.0100 2.6700 0.8150 0.8200 0.8200 0.2300 0.2300 -
P/RPS 62.61 83.37 11.45 10.90 2.69 0.83 0.77 98.30%
  YoY % -24.90% 628.12% 5.05% 305.20% 224.10% 7.79% -
  Horiz. % 8,131.17% 10,827.27% 1,487.01% 1,415.58% 349.35% 107.79% 100.00%
P/EPS -76.26 -72.29 -19.61 -26.43 -7.17 -3.32 -3.14 64.30%
  YoY % -5.49% -268.64% 25.80% -268.62% -115.96% -5.73% -
  Horiz. % 2,428.66% 2,302.23% 624.52% 841.72% 228.34% 105.73% 100.00%
EY -1.31 -1.38 -5.10 -3.78 -13.95 -30.10 -31.87 -39.15%
  YoY % 5.07% 72.94% -34.92% 72.90% 53.65% 5.55% -
  Horiz. % 4.11% 4.33% 16.00% 11.86% 43.77% 94.45% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 33.50 29.67 6.63 4.75 4.37 0.86 0.74 81.02%
  YoY % 12.91% 347.51% 39.58% 8.70% 408.14% 16.22% -
  Horiz. % 4,527.03% 4,009.46% 895.95% 641.89% 590.54% 116.22% 100.00%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/07/16 31/07/15 31/07/14 CAGR
Date - 26/02/20 25/02/19 27/02/18 29/09/16 30/09/15 29/09/14 -
Price 1.2800 2.5800 0.7900 0.7550 1.2700 0.1900 0.2250 -
P/RPS 39.87 80.56 11.10 10.03 4.17 0.68 0.76 85.22%
  YoY % -50.51% 625.77% 10.67% 140.53% 513.24% -10.53% -
  Horiz. % 5,246.05% 10,600.00% 1,460.53% 1,319.74% 548.68% 89.47% 100.00%
P/EPS -48.57 -69.86 -19.00 -24.33 -11.10 -2.74 -3.07 53.70%
  YoY % 30.48% -267.68% 21.91% -119.19% -305.11% 10.75% -
  Horiz. % 1,582.08% 2,275.57% 618.89% 792.51% 361.56% 89.25% 100.00%
EY -2.06 -1.43 -5.26 -4.11 -9.01 -36.43 -32.58 -34.93%
  YoY % -44.06% 72.81% -27.98% 54.38% 75.27% -11.82% -
  Horiz. % 6.32% 4.39% 16.14% 12.62% 27.66% 111.82% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 21.33 28.67 6.42 4.38 6.76 0.71 0.73 69.10%
  YoY % -25.60% 346.57% 46.58% -35.21% 852.11% -2.74% -
  Horiz. % 2,921.92% 3,927.40% 879.45% 600.00% 926.03% 97.26% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

327  588  582 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MINDA 0.175+0.055 
 LUSTER 0.22-0.025 
 CNI 0.215+0.02 
 FOCUS-WD 0.010.00 
 BJCORP 0.40-0.03 
 DNEX 0.82+0.005 
 PERMAJU 0.18-0.01 
 FOCUS 0.405-0.055 
 KTG 0.245-0.015 
 LUSTER-WA 0.125-0.03 

FEATURED POSTS

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