Highlights

[G3] YoY Annualized Quarter Result on 2020-06-30 [#2]

Stock [G3]: G3 GLOBAL BHD
Announcement Date 26-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     19.58%    YoY -     18.27%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 31/01/17 31/01/16 31/01/15 CAGR
Revenue 19,990 30,172 34,642 0 22,390 21,982 32,630 -8.65%
  YoY % -33.75% -12.90% 0.00% 0.00% 1.86% -32.63% -
  Horiz. % 61.26% 92.47% 106.17% 0.00% 68.62% 67.37% 100.00%
PBT -6,804 -8,320 -11,168 0 -7,662 -7,822 -1,852 27.16%
  YoY % 18.22% 25.50% 0.00% 0.00% 2.05% -322.35% -
  Horiz. % 367.39% 449.24% 603.02% -0.00% 413.71% 422.35% 100.00%
Tax 0 0 0 0 0 0 -54 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% -0.00% -0.00% 100.00%
NP -6,804 -8,320 -11,168 0 -7,662 -7,822 -1,906 26.48%
  YoY % 18.22% 25.50% 0.00% 0.00% 2.05% -310.39% -
  Horiz. % 356.98% 436.52% 585.94% -0.00% 401.99% 410.39% 100.00%
NP to SH -6,800 -8,320 -11,168 0 -7,662 -7,822 -12,580 -10.74%
  YoY % 18.27% 25.50% 0.00% 0.00% 2.05% 37.82% -
  Horiz. % 54.05% 66.14% 88.78% -0.00% 60.91% 62.18% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 26,794 38,492 45,810 0 30,052 29,804 34,536 -4.58%
  YoY % -30.39% -15.97% 0.00% 0.00% 0.83% -13.70% -
  Horiz. % 77.58% 111.45% 132.64% 0.00% 87.02% 86.30% 100.00%
Net Worth 37,447 46,604 62,246 - 21,917 29,631 37,303 0.07%
  YoY % -19.65% -25.13% 0.00% 0.00% -26.03% -20.57% -
  Horiz. % 100.39% 124.93% 166.87% 0.00% 58.76% 79.43% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 31/01/17 31/01/16 31/01/15 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
30/06/20 30/06/19 30/06/18 30/06/17 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 37,447 46,604 62,246 - 21,917 29,631 37,303 0.07%
  YoY % -19.65% -25.13% 0.00% 0.00% -26.03% -20.57% -
  Horiz. % 100.39% 124.93% 166.87% 0.00% 58.76% 79.43% 100.00%
NOSH 468,095 413,158 412,500 137,686 137,500 124,554 124,801 27.64%
  YoY % 13.30% 0.16% 199.59% 0.14% 10.39% -0.20% -
  Horiz. % 375.07% 331.05% 330.52% 110.32% 110.17% 99.80% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 31/01/17 31/01/16 31/01/15 CAGR
NP Margin -34.04 % -27.58 % -32.24 % - % -34.22 % -35.58 % -5.84 % 38.47%
  YoY % -23.42% 14.45% 0.00% 0.00% 3.82% -509.25% -
  Horiz. % 582.88% 472.26% 552.05% 0.00% 585.96% 609.25% 100.00%
ROE -18.16 % -17.85 % -17.94 % - % -34.96 % -26.40 % -33.72 % -10.80%
  YoY % -1.74% 0.50% 0.00% 0.00% -32.42% 21.71% -
  Horiz. % 53.86% 52.94% 53.20% 0.00% 103.68% 78.29% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 31/01/17 31/01/16 31/01/15 CAGR
RPS 4.27 7.30 8.40 - 16.28 17.65 26.15 -28.44%
  YoY % -41.51% -13.10% 0.00% 0.00% -7.76% -32.50% -
  Horiz. % 16.33% 27.92% 32.12% 0.00% 62.26% 67.50% 100.00%
EPS -1.46 -2.02 -2.70 0.00 -5.58 -6.28 -10.08 -30.00%
  YoY % 27.72% 25.19% 0.00% 0.00% 11.15% 37.70% -
  Horiz. % 14.48% 20.04% 26.79% -0.00% 55.36% 62.30% 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 0.0800 0.1128 0.1509 - 0.1594 0.2379 0.2989 -21.60%
  YoY % -29.08% -25.25% 0.00% 0.00% -33.00% -20.41% -
  Horiz. % 26.76% 37.74% 50.49% 0.00% 53.33% 79.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,164,246
30/06/20 30/06/19 30/06/18 30/06/17 31/01/17 31/01/16 31/01/15 CAGR
RPS 0.92 1.39 1.60 - 1.03 1.02 1.51 -8.74%
  YoY % -33.81% -13.13% 0.00% 0.00% 0.98% -32.45% -
  Horiz. % 60.93% 92.05% 105.96% 0.00% 68.21% 67.55% 100.00%
EPS -0.31 -0.38 -0.52 0.00 -0.35 -0.36 -0.58 -10.92%
  YoY % 18.42% 26.92% 0.00% 0.00% 2.78% 37.93% -
  Horiz. % 53.45% 65.52% 89.66% -0.00% 60.34% 62.07% 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 0.0173 0.0215 0.0288 - 0.0101 0.0137 0.0172 0.11%
  YoY % -19.53% -25.35% 0.00% 0.00% -26.28% -20.35% -
  Horiz. % 100.58% 125.00% 167.44% 0.00% 58.72% 79.65% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 31/01/17 31/01/16 31/01/15 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 31/01/17 29/01/16 30/01/15 -
Price 2.3900 1.4600 0.9000 1.8500 1.0700 0.5050 0.2400 -
P/RPS 55.97 19.99 10.72 0.00 6.57 2.86 0.92 113.50%
  YoY % 179.99% 86.47% 0.00% 0.00% 129.72% 210.87% -
  Horiz. % 6,083.70% 2,172.83% 1,165.22% 0.00% 714.13% 310.87% 100.00%
P/EPS -164.52 -72.50 -33.24 0.00 -19.20 -8.04 -2.38 118.60%
  YoY % -126.92% -118.11% 0.00% 0.00% -138.81% -237.82% -
  Horiz. % 6,912.60% 3,046.22% 1,396.64% -0.00% 806.72% 337.82% 100.00%
EY -0.61 -1.38 -3.01 0.00 -5.21 -12.44 -42.00 -54.22%
  YoY % 55.80% 54.15% 0.00% 0.00% 58.12% 70.38% -
  Horiz. % 1.45% 3.29% 7.17% -0.00% 12.40% 29.62% 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 29.88 12.94 5.96 0.00 6.71 2.12 0.80 95.11%
  YoY % 130.91% 117.11% 0.00% 0.00% 216.51% 165.00% -
  Horiz. % 3,735.00% 1,617.50% 745.00% 0.00% 838.75% 265.00% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 31/01/17 31/01/16 31/01/15 CAGR
Date 26/08/20 22/08/19 24/08/18 - 29/03/17 28/03/16 30/03/15 -
Price 2.7300 2.4100 0.7700 0.0000 1.1000 0.4950 0.2300 -
P/RPS 63.93 33.00 9.17 0.00 6.76 2.80 0.88 120.61%
  YoY % 93.73% 259.87% 0.00% 0.00% 141.43% 218.18% -
  Horiz. % 7,264.77% 3,750.00% 1,042.05% 0.00% 768.18% 318.18% 100.00%
P/EPS -187.93 -119.68 -28.44 0.00 -19.74 -7.88 -2.28 125.81%
  YoY % -57.03% -320.82% 0.00% 0.00% -150.51% -245.61% -
  Horiz. % 8,242.54% 5,249.12% 1,247.37% -0.00% 865.79% 345.61% 100.00%
EY -0.53 -0.84 -3.52 0.00 -5.07 -12.69 -43.83 -55.74%
  YoY % 36.90% 76.14% 0.00% 0.00% 60.05% 71.05% -
  Horiz. % 1.21% 1.92% 8.03% -0.00% 11.57% 28.95% 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 34.13 21.37 5.10 0.00 6.90 2.08 0.77 101.38%
  YoY % 59.71% 319.02% 0.00% 0.00% 231.73% 170.13% -
  Horiz. % 4,432.47% 2,775.32% 662.34% 0.00% 896.10% 270.13% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

179  304  541  1496 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PEKAT 0.815+0.495 
 SAUDEE 0.165+0.015 
 SERBADK 0.61-0.015 
 SASBADI 0.25-0.005 
 AVI 0.145+0.005 
 SAUDEE-WB 0.055+0.05 
 SANICHI 0.085+0.005 
 VSOLAR 0.0150.00 
 VS-WB 0.34+0.035 
 TANCO 0.150.00 

FEATURED POSTS

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