Highlights

[G3] YoY 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 -     39.17%    YoY -     28.52%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 31/01/17 31/01/16 CAGR
Revenue 769 3,161 9,000 12,931 0 5,110 5,188 -29.70%
  YoY % -75.67% -64.88% -30.40% 0.00% 0.00% -1.50% -
  Horiz. % 14.82% 60.93% 173.48% 249.25% 0.00% 98.50% 100.00%
PBT 310 -1,287 -1,799 -1,609 0 -1,989 -2,254 -
  YoY % 124.09% 28.46% -11.81% 0.00% 0.00% 11.76% -
  Horiz. % -13.75% 57.10% 79.81% 71.38% -0.00% 88.24% 100.00%
Tax -2 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NP 308 -1,287 -1,799 -1,609 0 -1,989 -2,254 -
  YoY % 123.93% 28.46% -11.81% 0.00% 0.00% 11.76% -
  Horiz. % -13.66% 57.10% 79.81% 71.38% -0.00% 88.24% 100.00%
NP to SH 309 -1,286 -1,799 -1,609 0 -1,989 -2,254 -
  YoY % 124.03% 28.52% -11.81% 0.00% 0.00% 11.76% -
  Horiz. % -13.71% 57.05% 79.81% 71.38% -0.00% 88.24% 100.00%
Tax Rate 0.65 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 461 4,448 10,799 14,540 0 7,099 7,442 -40.16%
  YoY % -89.64% -58.81% -25.73% 0.00% 0.00% -4.61% -
  Horiz. % 6.19% 59.77% 145.11% 195.38% 0.00% 95.39% 100.00%
Net Worth 43,278 37,447 46,604 62,246 - 21,917 29,625 7.25%
  YoY % 15.57% -19.65% -25.13% 0.00% 0.00% -26.02% -
  Horiz. % 146.08% 126.40% 157.31% 210.11% 0.00% 73.98% 100.00%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 31/01/17 31/01/16 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
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 31/01/17 31/01/16 CAGR
Net Worth 43,278 37,447 46,604 62,246 - 21,917 29,625 7.25%
  YoY % 15.57% -19.65% -25.13% 0.00% 0.00% -26.02% -
  Horiz. % 146.08% 126.40% 157.31% 210.11% 0.00% 73.98% 100.00%
NOSH 2,163,927 468,095 413,158 412,500 137,466 137,500 124,530 69.41%
  YoY % 362.28% 13.30% 0.16% 200.07% -0.02% 10.41% -
  Horiz. % 1,737.67% 375.89% 331.77% 331.24% 110.39% 110.41% 100.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 31/01/17 31/01/16 CAGR
NP Margin 40.05 % -40.71 % -19.99 % -12.44 % - % -38.92 % -43.45 % -
  YoY % 198.38% -103.65% -60.69% 0.00% 0.00% 10.43% -
  Horiz. % -92.17% 93.69% 46.01% 28.63% 0.00% 89.57% 100.00%
ROE 0.71 % -3.43 % -3.86 % -2.58 % - % -9.07 % -7.61 % -
  YoY % 120.70% 11.14% -49.61% 0.00% 0.00% -19.19% -
  Horiz. % -9.33% 45.07% 50.72% 33.90% 0.00% 119.19% 100.00%
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 31/01/17 31/01/16 CAGR
RPS 0.04 0.68 2.18 3.13 - 3.72 4.17 -57.60%
  YoY % -94.12% -68.81% -30.35% 0.00% 0.00% -10.79% -
  Horiz. % 0.96% 16.31% 52.28% 75.06% 0.00% 89.21% 100.00%
EPS 0.01 -0.27 -0.44 -0.39 0.00 -1.45 -1.81 -
  YoY % 103.70% 38.64% -12.82% 0.00% 0.00% 19.89% -
  Horiz. % -0.55% 14.92% 24.31% 21.55% -0.00% 80.11% 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 0.0200 0.0800 0.1128 0.1509 - 0.1594 0.2379 -36.69%
  YoY % -75.00% -29.08% -25.25% 0.00% 0.00% -33.00% -
  Horiz. % 8.41% 33.63% 47.41% 63.43% 0.00% 67.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,164,246
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 31/01/17 31/01/16 CAGR
RPS 0.04 0.15 0.42 0.60 - 0.24 0.24 -28.17%
  YoY % -73.33% -64.29% -30.00% 0.00% 0.00% 0.00% -
  Horiz. % 16.67% 62.50% 175.00% 250.00% 0.00% 100.00% 100.00%
EPS 0.01 -0.06 -0.08 -0.07 0.00 -0.09 -0.10 -
  YoY % 116.67% 25.00% -14.29% 0.00% 0.00% 10.00% -
  Horiz. % -10.00% 60.00% 80.00% 70.00% -0.00% 90.00% 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 0.0200 0.0173 0.0215 0.0288 - 0.0101 0.0137 7.23%
  YoY % 15.61% -19.53% -25.35% 0.00% 0.00% -26.28% -
  Horiz. % 145.99% 126.28% 156.93% 210.22% 0.00% 73.72% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 31/01/17 31/01/16 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 31/01/17 29/01/16 -
Price 0.1400 2.3900 1.4600 0.9000 1.8500 1.0700 0.5050 -
P/RPS 393.95 353.92 67.02 28.71 0.00 28.79 12.12 90.17%
  YoY % 11.31% 428.08% 133.44% 0.00% 0.00% 137.54% -
  Horiz. % 3,250.41% 2,920.13% 552.97% 236.88% 0.00% 237.54% 100.00%
P/EPS 980.42 -869.94 -335.30 -230.73 0.00 -73.97 -27.90 -
  YoY % 212.70% -159.45% -45.32% 0.00% 0.00% -165.13% -
  Horiz. % -3,514.05% 3,118.06% 1,201.79% 826.99% -0.00% 265.13% 100.00%
EY 0.10 -0.11 -0.30 -0.43 0.00 -1.35 -3.58 -
  YoY % 190.91% 63.33% 30.23% 0.00% 0.00% 62.29% -
  Horiz. % -2.79% 3.07% 8.38% 12.01% -0.00% 37.71% 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 7.00 29.88 12.94 5.96 0.00 6.71 2.12 24.67%
  YoY % -76.57% 130.91% 117.11% 0.00% 0.00% 216.51% -
  Horiz. % 330.19% 1,409.43% 610.38% 281.13% 0.00% 316.51% 100.00%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 31/01/17 31/01/16 CAGR
Date 24/08/21 26/08/20 22/08/19 24/08/18 - 29/03/17 28/03/16 -
Price 0.1050 2.7300 2.4100 0.7700 0.0000 1.1000 0.4950 -
P/RPS 295.46 404.27 110.63 24.56 0.00 29.60 11.88 81.00%
  YoY % -26.92% 265.43% 350.45% 0.00% 0.00% 149.16% -
  Horiz. % 2,487.04% 3,402.95% 931.23% 206.73% 0.00% 249.16% 100.00%
P/EPS 735.32 -993.70 -553.48 -197.41 0.00 -76.04 -27.35 -
  YoY % 174.00% -79.54% -180.37% 0.00% 0.00% -178.03% -
  Horiz. % -2,688.56% 3,633.27% 2,023.69% 721.79% -0.00% 278.03% 100.00%
EY 0.14 -0.10 -0.18 -0.51 0.00 -1.32 -3.66 -
  YoY % 240.00% 44.44% 64.71% 0.00% 0.00% 63.93% -
  Horiz. % -3.83% 2.73% 4.92% 13.93% -0.00% 36.07% 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 5.25 34.13 21.37 5.10 0.00 6.90 2.08 18.64%
  YoY % -84.62% 59.71% 319.02% 0.00% 0.00% 231.73% -
  Horiz. % 252.40% 1,640.87% 1,027.40% 245.19% 0.00% 331.73% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Health minister: Traveller from South Africa on Nov 19 is Malaysia’s first Omicron case save malaysia!
2. WHO urges Asia-Pacific to ready for Omicron-driven surge in infections Good Articles to Share
3. The case of ATA IMS: A tip of the iceberg? By Veeriah save malaysia!
4. Latest Land Disposal in Sg Tiram, Johor, shows Palm Oil Companies with Huge Landbanks with Cheap Book Value are Jewels, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
5. MIDF Research maintains 'buy' recommendation on FGV, target price unchanged at RM2.20 (FANTASTIC: ALL PALM OIL STOCKS SHOULD RE RERATED, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. Aurelius Technologies Bhd - Global EMS Provider PublicInvest Research
7. 3QCY21 Results Review - Fat Tails Kenanga Research & Investment
8. Strategy - A decent 3Q2021 but uncertainty has increased AmInvest Research Reports
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
 
 

362  474  546  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 VS 1.15-0.27 
 THHEAVY 0.015-0.05 
 VS-WB 0.355-0.09 
 IMPIANA 0.085+0.005 
 INARI 3.87-0.23 
 GOCEAN 0.0350.00 
 DNEX 0.745-0.025 
 ATAIMS 0.445+0.035 
 EAH 0.02+0.005 
PARTNERS & BROKERS