Highlights

[G3] YoY Cumulative Quarter Result on 2019-12-31 [#4]

Stock [G3]: G3 GLOBAL BHD
Announcement Date 26-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Dec-2019  [#4]
Profit Trend QoQ -     -89.28%    YoY -     4.40%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/07/15 31/07/14 31/07/13 CAGR
Revenue 15,029 14,214 29,369 31,038 34,695 36,998 45,504 -13.86%
  YoY % 5.73% -51.60% -5.38% -10.54% -6.22% -18.69% -
  Horiz. % 33.03% 31.24% 64.54% 68.21% 76.25% 81.31% 100.00%
PBT -12,343 -15,776 -17,124 -13,398 -4,785 -10,250 1,520 -
  YoY % 21.76% 7.87% -27.81% -180.00% 53.32% -774.34% -
  Horiz. % -812.04% -1,037.89% -1,126.58% -881.45% -314.80% -674.34% 100.00%
Tax -2 0 -23 600 139 -134 -632 -53.94%
  YoY % 0.00% 0.00% -103.83% 331.65% 203.73% 78.80% -
  Horiz. % 0.32% -0.00% 3.64% -94.94% -21.99% 21.20% 100.00%
NP -12,345 -15,776 -17,147 -12,798 -4,646 -10,384 888 -
  YoY % 21.75% 8.00% -33.98% -175.46% 55.26% -1,269.37% -
  Horiz. % -1,390.20% -1,776.58% -1,930.97% -1,441.22% -523.20% -1,169.37% 100.00%
NP to SH -12,339 -16,392 -17,147 -12,798 -8,634 -9,137 1,076 -
  YoY % 24.73% 4.40% -33.98% -48.23% 5.51% -949.16% -
  Horiz. % -1,146.75% -1,523.42% -1,593.59% -1,189.41% -802.42% -849.16% 100.00%
Tax Rate - % - % - % - % - % - % 41.58 % -
  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 27,374 29,990 46,516 43,836 39,341 47,382 44,616 -6.37%
  YoY % -8.72% -35.53% 6.11% 11.43% -16.97% 6.20% -
  Horiz. % 61.35% 67.22% 104.26% 98.25% 88.18% 106.20% 100.00%
Net Worth 28,089 39,945 50,737 71,156 33,501 38,592 48,979 -7.22%
  YoY % -29.68% -21.27% -28.70% 112.40% -13.19% -21.21% -
  Horiz. % 57.35% 81.56% 103.59% 145.28% 68.40% 78.79% 100.00%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/07/15 31/07/14 31/07/13 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
31/12/20 31/12/19 31/12/18 31/12/17 31/07/15 31/07/14 31/07/13 CAGR
Net Worth 28,089 39,945 50,737 71,156 33,501 38,592 48,979 -7.22%
  YoY % -29.68% -21.27% -28.70% 112.40% -13.19% -21.21% -
  Horiz. % 57.35% 81.56% 103.59% 145.28% 68.40% 78.79% 100.00%
NOSH 468,162 443,839 412,500 412,500 124,726 124,652 124,725 19.50%
  YoY % 5.48% 7.60% 0.00% 230.72% 0.06% -0.06% -
  Horiz. % 375.35% 355.85% 330.73% 330.73% 100.00% 99.94% 100.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/07/15 31/07/14 31/07/13 CAGR
NP Margin -82.14 % -110.99 % -58.38 % -41.23 % -13.39 % -28.07 % 1.95 % -
  YoY % 25.99% -90.12% -41.60% -207.92% 52.30% -1,539.49% -
  Horiz. % -4,212.31% -5,691.79% -2,993.85% -2,114.36% -686.67% -1,439.49% 100.00%
ROE -43.93 % -41.04 % -33.80 % -17.99 % -25.77 % -23.68 % 2.20 % -
  YoY % -7.04% -21.42% -87.88% 30.19% -8.83% -1,176.36% -
  Horiz. % -1,996.82% -1,865.45% -1,536.36% -817.73% -1,171.36% -1,076.36% 100.00%
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/07/15 31/07/14 31/07/13 CAGR
RPS 3.21 3.20 7.12 7.52 27.82 29.68 36.48 -27.92%
  YoY % 0.31% -55.06% -5.32% -72.97% -6.27% -18.64% -
  Horiz. % 8.80% 8.77% 19.52% 20.61% 76.26% 81.36% 100.00%
EPS -2.64 -3.90 -4.16 -6.98 -8.00 -7.33 0.86 -
  YoY % 32.31% 6.25% 40.40% 12.75% -9.14% -952.33% -
  Horiz. % -306.98% -453.49% -483.72% -811.63% -930.23% -852.33% 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 0.0600 0.0900 0.1230 0.1725 0.2686 0.3096 0.3927 -22.36%
  YoY % -33.33% -26.83% -28.70% -35.78% -13.24% -21.16% -
  Horiz. % 15.28% 22.92% 31.32% 43.93% 68.40% 78.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,164,246
31/12/20 31/12/19 31/12/18 31/12/17 31/07/15 31/07/14 31/07/13 CAGR
RPS 0.69 0.66 1.36 1.43 1.60 1.71 2.10 -13.92%
  YoY % 4.55% -51.47% -4.90% -10.63% -6.43% -18.57% -
  Horiz. % 32.86% 31.43% 64.76% 68.10% 76.19% 81.43% 100.00%
EPS -0.57 -0.76 -0.79 -0.59 -0.40 -0.42 0.05 -
  YoY % 25.00% 3.80% -33.90% -47.50% 4.76% -940.00% -
  Horiz. % -1,140.00% -1,520.00% -1,580.00% -1,180.00% -800.00% -840.00% 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 0.0155 0.0178 0.0226 -7.18%
  YoY % -29.73% -20.94% -28.88% 112.26% -12.92% -21.24% -
  Horiz. % 57.52% 81.86% 103.54% 145.58% 68.58% 78.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/07/15 31/07/14 31/07/13 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 31/07/15 31/07/14 31/07/13 -
Price 2.0100 2.6700 0.8150 0.8200 0.2300 0.2300 0.2700 -
P/RPS 62.61 83.37 11.45 10.90 0.83 0.77 0.74 81.80%
  YoY % -24.90% 628.12% 5.05% 1,213.25% 7.79% 4.05% -
  Horiz. % 8,460.81% 11,266.22% 1,547.30% 1,472.97% 112.16% 104.05% 100.00%
P/EPS -76.26 -72.29 -19.61 -26.43 -3.32 -3.14 31.30 -
  YoY % -5.49% -268.64% 25.80% -696.08% -5.73% -110.03% -
  Horiz. % -243.64% -230.96% -62.65% -84.44% -10.61% -10.03% 100.00%
EY -1.31 -1.38 -5.10 -3.78 -30.10 -31.87 3.20 -
  YoY % 5.07% 72.94% -34.92% 87.44% 5.55% -1,095.94% -
  Horiz. % -40.94% -43.12% -159.38% -118.12% -940.62% -995.94% 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 0.86 0.74 0.69 68.70%
  YoY % 12.91% 347.51% 39.58% 452.33% 16.22% 7.25% -
  Horiz. % 4,855.07% 4,300.00% 960.87% 688.41% 124.64% 107.25% 100.00%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/07/15 31/07/14 31/07/13 CAGR
Date - 26/02/20 25/02/19 27/02/18 30/09/15 29/09/14 26/09/13 -
Price 1.2800 2.5800 0.7900 0.7550 0.1900 0.2250 0.2900 -
P/RPS 39.87 80.56 11.10 10.03 0.68 0.76 0.79 69.58%
  YoY % -50.51% 625.77% 10.67% 1,375.00% -10.53% -3.80% -
  Horiz. % 5,046.84% 10,197.47% 1,405.06% 1,269.62% 86.08% 96.20% 100.00%
P/EPS -48.57 -69.86 -19.00 -24.33 -2.74 -3.07 33.62 -
  YoY % 30.48% -267.68% 21.91% -787.96% 10.75% -109.13% -
  Horiz. % -144.47% -207.79% -56.51% -72.37% -8.15% -9.13% 100.00%
EY -2.06 -1.43 -5.26 -4.11 -36.43 -32.58 2.97 -
  YoY % -44.06% 72.81% -27.98% 88.72% -11.82% -1,196.97% -
  Horiz. % -69.36% -48.15% -177.10% -138.38% -1,226.60% -1,096.97% 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 0.71 0.73 0.74 57.26%
  YoY % -25.60% 346.57% 46.58% 516.90% -2.74% -1.35% -
  Horiz. % 2,882.43% 3,874.32% 867.57% 591.89% 95.95% 98.65% 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
 
 

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