Highlights

[G3] YoY Annualized Quarter Result on 2016-01-31 [#2]

Stock [G3]: G3 GLOBAL BHD
Announcement Date 28-Mar-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2016
Quarter 31-Jan-2016  [#2]
Profit Trend QoQ -     -18.01%    YoY -     37.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/18 30/06/17 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Revenue 34,642 0 22,390 21,982 32,630 33,692 43,312 -4.04%
  YoY % 0.00% 0.00% 1.86% -32.63% -3.15% -22.21% -
  Horiz. % 79.98% 0.00% 51.69% 50.75% 75.34% 77.79% 100.00%
PBT -11,168 0 -7,662 -7,822 -1,852 -4,742 2,226 -
  YoY % 0.00% 0.00% 2.05% -322.35% 60.94% -313.03% -
  Horiz. % -501.71% 0.00% -344.20% -351.39% -83.20% -213.03% 100.00%
Tax 0 0 0 0 -54 0 -12 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% 450.00% -0.00% 100.00%
NP -11,168 0 -7,662 -7,822 -1,906 -4,742 2,214 -
  YoY % 0.00% 0.00% 2.05% -310.39% 59.81% -314.18% -
  Horiz. % -504.43% 0.00% -346.07% -353.30% -86.09% -214.18% 100.00%
NP to SH -11,168 0 -7,662 -7,822 -12,580 -4,054 1,980 -
  YoY % 0.00% 0.00% 2.05% 37.82% -210.31% -304.75% -
  Horiz. % -564.04% 0.00% -386.97% -395.05% -635.35% -204.75% 100.00%
Tax Rate - % - % - % - % - % - % 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%
Total Cost 45,810 0 30,052 29,804 34,536 38,434 41,098 2.03%
  YoY % 0.00% 0.00% 0.83% -13.70% -10.14% -6.48% -
  Horiz. % 111.47% 0.00% 73.12% 72.52% 84.03% 93.52% 100.00%
Net Worth 62,246 - 21,917 29,631 37,303 46,446 52,632 3.15%
  YoY % 0.00% 0.00% -26.03% -20.57% -19.69% -11.75% -
  Horiz. % 118.26% 0.00% 41.64% 56.30% 70.87% 88.25% 100.00%
Dividend
30/06/18 30/06/17 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 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
30/06/18 30/06/17 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Net Worth 62,246 - 21,917 29,631 37,303 46,446 52,632 3.15%
  YoY % 0.00% 0.00% -26.03% -20.57% -19.69% -11.75% -
  Horiz. % 118.26% 0.00% 41.64% 56.30% 70.87% 88.25% 100.00%
NOSH 412,500 137,686 137,500 124,554 124,801 124,355 125,316 24.62%
  YoY % 199.59% 0.14% 10.39% -0.20% 0.36% -0.77% -
  Horiz. % 329.17% 109.87% 109.72% 99.39% 99.59% 99.23% 100.00%
Ratio Analysis
30/06/18 30/06/17 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
NP Margin -32.24 % - % -34.22 % -35.58 % -5.84 % -14.07 % 5.11 % -
  YoY % 0.00% 0.00% 3.82% -509.25% 58.49% -375.34% -
  Horiz. % -630.92% 0.00% -669.67% -696.28% -114.29% -275.34% 100.00%
ROE -17.94 % - % -34.96 % -26.40 % -33.72 % -8.73 % 3.76 % -
  YoY % 0.00% 0.00% -32.42% 21.71% -286.25% -332.18% -
  Horiz. % -477.13% 0.00% -929.79% -702.13% -896.81% -232.18% 100.00%
Per Share
30/06/18 30/06/17 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 8.40 - 16.28 17.65 26.15 27.09 34.56 -22.99%
  YoY % 0.00% 0.00% -7.76% -32.50% -3.47% -21.61% -
  Horiz. % 24.31% 0.00% 47.11% 51.07% 75.67% 78.39% 100.00%
EPS -2.70 0.00 -5.58 -6.28 -10.08 -3.26 1.58 -
  YoY % 0.00% 0.00% 11.15% 37.70% -209.20% -306.33% -
  Horiz. % -170.89% 0.00% -353.16% -397.47% -637.97% -206.33% 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 0.1509 - 0.1594 0.2379 0.2989 0.3735 0.4200 -17.23%
  YoY % 0.00% 0.00% -33.00% -20.41% -19.97% -11.07% -
  Horiz. % 35.93% 0.00% 37.95% 56.64% 71.17% 88.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,164,258
30/06/18 30/06/17 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 1.60 - 1.03 1.02 1.51 1.56 2.00 -4.04%
  YoY % 0.00% 0.00% 0.98% -32.45% -3.21% -22.00% -
  Horiz. % 80.00% 0.00% 51.50% 51.00% 75.50% 78.00% 100.00%
EPS -0.52 0.00 -0.35 -0.36 -0.58 -0.19 0.09 -
  YoY % 0.00% 0.00% 2.78% 37.93% -205.26% -311.11% -
  Horiz. % -577.78% 0.00% -388.89% -400.00% -644.44% -211.11% 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 0.0288 - 0.0101 0.0137 0.0172 0.0215 0.0243 3.19%
  YoY % 0.00% 0.00% -26.28% -20.35% -20.00% -11.52% -
  Horiz. % 118.52% 0.00% 41.56% 56.38% 70.78% 88.48% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 29/06/18 30/06/17 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 -
Price 0.9000 1.8500 1.0700 0.5050 0.2400 0.2400 0.2200 -
P/RPS 10.72 0.00 6.57 2.86 0.92 0.89 0.64 68.30%
  YoY % 0.00% 0.00% 129.72% 210.87% 3.37% 39.06% -
  Horiz. % 1,675.00% 0.00% 1,026.56% 446.88% 143.75% 139.06% 100.00%
P/EPS -33.24 0.00 -19.20 -8.04 -2.38 -7.36 13.92 -
  YoY % 0.00% 0.00% -138.81% -237.82% 67.66% -152.87% -
  Horiz. % -238.79% 0.00% -137.93% -57.76% -17.10% -52.87% 100.00%
EY -3.01 0.00 -5.21 -12.44 -42.00 -13.58 7.18 -
  YoY % 0.00% 0.00% 58.12% 70.38% -209.28% -289.14% -
  Horiz. % -41.92% 0.00% -72.56% -173.26% -584.96% -189.14% 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 5.96 0.00 6.71 2.12 0.80 0.64 0.52 56.91%
  YoY % 0.00% 0.00% 216.51% 165.00% 25.00% 23.08% -
  Horiz. % 1,146.15% 0.00% 1,290.38% 407.69% 153.85% 123.08% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 24/08/18 - 29/03/17 28/03/16 30/03/15 25/03/14 22/03/13 -
Price 0.7700 0.0000 1.1000 0.4950 0.2300 0.2500 0.2200 -
P/RPS 9.17 0.00 6.76 2.80 0.88 0.92 0.64 63.52%
  YoY % 0.00% 0.00% 141.43% 218.18% -4.35% 43.75% -
  Horiz. % 1,432.81% 0.00% 1,056.25% 437.50% 137.50% 143.75% 100.00%
P/EPS -28.44 0.00 -19.74 -7.88 -2.28 -7.67 13.92 -
  YoY % 0.00% 0.00% -150.51% -245.61% 70.27% -155.10% -
  Horiz. % -204.31% 0.00% -141.81% -56.61% -16.38% -55.10% 100.00%
EY -3.52 0.00 -5.07 -12.69 -43.83 -13.04 7.18 -
  YoY % 0.00% 0.00% 60.05% 71.05% -236.12% -281.62% -
  Horiz. % -49.03% 0.00% -70.61% -176.74% -610.45% -181.62% 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 5.10 0.00 6.90 2.08 0.77 0.67 0.52 52.46%
  YoY % 0.00% 0.00% 231.73% 170.13% 14.93% 28.85% -
  Horiz. % 980.77% 0.00% 1,326.92% 400.00% 148.08% 128.85% 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
 
 

280  546  558  861 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.015-0.01 
 DNEX 0.91+0.045 
 EASTLND-OR 0.01-0.005 
 SCIB 0.27+0.065 
 SMTRACK 0.225-0.01 
 AHB 0.135+0.005 
 AGES 0.035-0.01 
 AIRASIA 0.59-0.025 
 MYEG 0.945-0.05 
 SCIB-WB 0.105+0.03 
PARTNERS & BROKERS