Highlights

[G3] YoY Annualized Quarter Result on 2020-09-30 [#3]

Stock [G3]: G3 GLOBAL BHD
Announcement Date 25-Nov-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Sep-2020  [#3]
Profit Trend QoQ -     -5.25%    YoY -     38.01%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/04/15 30/04/14 30/04/13 CAGR
Revenue 16,988 29,588 28,600 0 31,969 31,738 40,109 -10.93%
  YoY % -42.58% 3.45% 0.00% 0.00% 0.73% -20.87% -
  Horiz. % 42.35% 73.77% 71.31% 0.00% 79.71% 79.13% 100.00%
PBT -7,164 -11,546 -12,440 0 -4,466 -5,392 1,418 -
  YoY % 37.96% 7.18% 0.00% 0.00% 17.16% -480.08% -
  Horiz. % -504.98% -813.91% -876.88% 0.00% -314.85% -380.08% 100.00%
Tax 0 0 0 0 70 -69 -56 -
  YoY % 0.00% 0.00% 0.00% 0.00% 201.92% -23.81% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% -126.19% 123.81% 100.00%
NP -7,164 -11,546 -12,440 0 -4,396 -5,461 1,362 -
  YoY % 37.96% 7.18% 0.00% 0.00% 19.51% -500.78% -
  Horiz. % -525.73% -847.36% -912.92% 0.00% -322.60% -400.78% 100.00%
NP to SH -7,157 -11,546 -12,440 0 -11,512 -4,885 1,261 -
  YoY % 38.01% 7.18% 0.00% 0.00% -135.64% -487.32% -
  Horiz. % -567.44% -915.43% -986.26% 0.00% -912.69% -387.32% 100.00%
Tax Rate - % - % - % - % - % - % 3.95 % -
  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%
Total Cost 24,152 41,134 41,040 0 36,365 37,199 38,746 -6.17%
  YoY % -41.29% 0.23% 0.00% 0.00% -2.24% -3.99% -
  Horiz. % 62.33% 106.16% 105.92% 0.00% 93.85% 96.01% 100.00%
Net Worth 32,771 41,445 58,492 - 34,885 44,865 49,042 -5.29%
  YoY % -20.93% -29.14% 0.00% 0.00% -22.24% -8.52% -
  Horiz. % 66.82% 84.51% 119.27% 0.00% 71.13% 91.48% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/04/15 30/04/14 30/04/13 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
30/09/20 30/09/19 30/09/18 30/09/17 30/04/15 30/04/14 30/04/13 CAGR
Net Worth 32,771 41,445 58,492 - 34,885 44,865 49,042 -5.29%
  YoY % -20.93% -29.14% 0.00% 0.00% -22.24% -8.52% -
  Horiz. % 66.82% 84.51% 119.27% 0.00% 71.13% 91.48% 100.00%
NOSH 468,158 414,459 412,500 412,500 124,768 124,625 124,473 19.53%
  YoY % 12.96% 0.47% 0.00% 230.61% 0.11% 0.12% -
  Horiz. % 376.11% 332.97% 331.40% 331.40% 100.24% 100.12% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/04/15 30/04/14 30/04/13 CAGR
NP Margin -42.17 % -39.02 % -43.50 % - % -13.75 % -17.21 % 3.40 % -
  YoY % -8.07% 10.30% 0.00% 0.00% 20.10% -606.18% -
  Horiz. % -1,240.29% -1,147.65% -1,279.41% 0.00% -404.41% -506.18% 100.00%
ROE -21.84 % -27.86 % -21.27 % - % -33.00 % -10.89 % 2.57 % -
  YoY % 21.61% -30.98% 0.00% 0.00% -203.03% -523.74% -
  Horiz. % -849.81% -1,084.05% -827.63% 0.00% -1,284.05% -423.74% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/04/15 30/04/14 30/04/13 CAGR
RPS 3.63 7.14 6.93 - 25.62 25.47 32.22 -25.48%
  YoY % -49.16% 3.03% 0.00% 0.00% 0.59% -20.95% -
  Horiz. % 11.27% 22.16% 21.51% 0.00% 79.52% 79.05% 100.00%
EPS -1.53 -2.80 -3.01 0.00 -9.23 -3.92 1.01 -
  YoY % 45.36% 6.98% 0.00% 0.00% -135.46% -488.12% -
  Horiz. % -151.49% -277.23% -298.02% 0.00% -913.86% -388.12% 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 0.0700 0.1000 0.1418 - 0.2796 0.3600 0.3940 -20.76%
  YoY % -30.00% -29.48% 0.00% 0.00% -22.33% -8.63% -
  Horiz. % 17.77% 25.38% 35.99% 0.00% 70.96% 91.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,164,246
30/09/20 30/09/19 30/09/18 30/09/17 30/04/15 30/04/14 30/04/13 CAGR
RPS 0.78 1.37 1.32 - 1.48 1.47 1.85 -10.98%
  YoY % -43.07% 3.79% 0.00% 0.00% 0.68% -20.54% -
  Horiz. % 42.16% 74.05% 71.35% 0.00% 80.00% 79.46% 100.00%
EPS -0.33 -0.53 -0.57 0.00 -0.53 -0.23 0.06 -
  YoY % 37.74% 7.02% 0.00% 0.00% -130.43% -483.33% -
  Horiz. % -550.00% -883.33% -950.00% 0.00% -883.33% -383.33% 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 0.0151 0.0192 0.0270 - 0.0161 0.0207 0.0227 -5.34%
  YoY % -21.35% -28.89% 0.00% 0.00% -22.22% -8.81% -
  Horiz. % 66.52% 84.58% 118.94% 0.00% 70.93% 91.19% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/04/15 30/04/14 30/04/13 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/04/15 30/04/14 30/04/13 -
Price 2.7000 3.1100 0.8100 0.7500 0.2150 0.2350 0.2800 -
P/RPS 74.41 43.56 11.68 0.00 0.84 0.92 0.87 82.07%
  YoY % 70.82% 272.95% 0.00% 0.00% -8.70% 5.75% -
  Horiz. % 8,552.87% 5,006.90% 1,342.53% 0.00% 96.55% 105.75% 100.00%
P/EPS -176.61 -111.63 -26.86 0.00 -2.33 -5.99 27.63 -
  YoY % -58.21% -315.60% 0.00% 0.00% 61.10% -121.68% -
  Horiz. % -639.20% -404.02% -97.21% 0.00% -8.43% -21.68% 100.00%
EY -0.57 -0.90 -3.72 0.00 -42.91 -16.68 3.62 -
  YoY % 36.67% 75.81% 0.00% 0.00% -157.25% -560.77% -
  Horiz. % -15.75% -24.86% -102.76% 0.00% -1,185.36% -460.77% 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 38.57 31.10 5.71 0.00 0.77 0.65 0.71 71.27%
  YoY % 24.02% 444.66% 0.00% 0.00% 18.46% -8.45% -
  Horiz. % 5,432.39% 4,380.28% 804.23% 0.00% 108.45% 91.55% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/04/15 30/04/14 30/04/13 CAGR
Date 25/11/20 28/11/19 22/11/18 - 26/06/15 25/06/14 26/06/13 -
Price 2.5700 2.5500 0.8300 0.0000 0.2300 0.2600 0.3000 -
P/RPS 70.82 35.72 11.97 0.00 0.90 1.02 0.93 79.24%
  YoY % 98.26% 198.41% 0.00% 0.00% -11.76% 9.68% -
  Horiz. % 7,615.05% 3,840.86% 1,287.10% 0.00% 96.77% 109.68% 100.00%
P/EPS -168.10 -91.53 -27.52 0.00 -2.49 -6.63 29.61 -
  YoY % -83.66% -232.59% 0.00% 0.00% 62.44% -122.39% -
  Horiz. % -567.71% -309.12% -92.94% 0.00% -8.41% -22.39% 100.00%
EY -0.59 -1.09 -3.63 0.00 -40.12 -15.08 3.38 -
  YoY % 45.87% 69.97% 0.00% 0.00% -166.05% -546.15% -
  Horiz. % -17.46% -32.25% -107.40% 0.00% -1,186.98% -446.15% 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 36.71 25.50 5.85 0.00 0.82 0.72 0.76 68.58%
  YoY % 43.96% 335.90% 0.00% 0.00% 13.89% -5.26% -
  Horiz. % 4,830.26% 3,355.26% 769.74% 0.00% 107.89% 94.74% 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
 
 

283  298  538  1393 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.06-0.005 
 ATTA-WB 0.21+0.16 
 GIIB-OR 0.0050.00 
 PANTECH-WB 0.09+0.02 
 ENCORP 0.3250.00 
 FOCUS 0.040.00 
 HEXIND-WA 0.095-0.015 
 GFM-WC 0.07+0.02 
 PASDEC-WA 0.09+0.025 
 QES 0.890.00 
PARTNERS & BROKERS