Highlights

[G3] YoY 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 -     -53.03%    YoY -     56.27%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/04/15 30/04/14 CAGR
Revenue 2,836 2,747 7,105 4,129 0 7,662 6,958 -11.39%
  YoY % 3.24% -61.34% 72.08% 0.00% 0.00% 10.12% -
  Horiz. % 40.76% 39.48% 102.11% 59.34% 0.00% 110.12% 100.00%
PBT -2,114 -1,971 -4,500 -3,746 0 -2,424 -1,673 3.20%
  YoY % -7.26% 56.20% -20.13% 0.00% 0.00% -44.89% -
  Horiz. % 126.36% 117.81% 268.98% 223.91% -0.00% 144.89% 100.00%
Tax -1 0 0 0 0 80 -52 -41.27%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 253.85% -
  Horiz. % 1.92% -0.00% -0.00% -0.00% -0.00% -153.85% 100.00%
NP -2,115 -1,971 -4,500 -3,746 0 -2,344 -1,725 2.78%
  YoY % -7.31% 56.20% -20.13% 0.00% 0.00% -35.88% -
  Horiz. % 122.61% 114.26% 260.87% 217.16% -0.00% 135.88% 100.00%
NP to SH -2,796 -1,968 -4,500 -3,746 0 -2,344 -1,637 7.48%
  YoY % -42.07% 56.27% -20.13% 0.00% 0.00% -43.19% -
  Horiz. % 170.80% 120.22% 274.89% 228.83% -0.00% 143.19% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 4,951 4,718 11,605 7,875 0 10,006 8,683 -7.29%
  YoY % 4.94% -59.35% 47.37% 0.00% 0.00% 15.24% -
  Horiz. % 57.02% 54.34% 133.65% 90.69% 0.00% 115.24% 100.00%
Net Worth 21,642 32,771 41,445 58,492 - 168,046 44,986 -9.38%
  YoY % -33.96% -20.93% -29.14% 0.00% 0.00% 273.55% -
  Horiz. % 48.11% 72.85% 92.13% 130.02% 0.00% 373.55% 100.00%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/04/15 30/04/14 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
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/04/15 30/04/14 CAGR
Net Worth 21,642 32,771 41,445 58,492 - 168,046 44,986 -9.38%
  YoY % -33.96% -20.93% -29.14% 0.00% 0.00% 273.55% -
  Horiz. % 48.11% 72.85% 92.13% 130.02% 0.00% 373.55% 100.00%
NOSH 2,164,246 468,158 414,459 412,500 412,500 601,025 124,961 46.83%
  YoY % 362.29% 12.96% 0.47% 0.00% -31.37% 380.97% -
  Horiz. % 1,731.93% 374.64% 331.67% 330.10% 330.10% 480.97% 100.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/04/15 30/04/14 CAGR
NP Margin -74.58 % -71.75 % -63.34 % -90.72 % - % -30.59 % -24.79 % 15.99%
  YoY % -3.94% -13.28% 30.18% 0.00% 0.00% -23.40% -
  Horiz. % 300.85% 289.43% 255.51% 365.95% 0.00% 123.40% 100.00%
ROE -12.92 % -6.01 % -10.86 % -6.40 % - % -1.39 % -3.64 % 18.60%
  YoY % -114.98% 44.66% -69.69% 0.00% 0.00% 61.81% -
  Horiz. % 354.95% 165.11% 298.35% 175.82% 0.00% 38.19% 100.00%
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/04/15 30/04/14 CAGR
RPS 0.13 0.59 1.71 1.00 - 1.27 5.57 -39.72%
  YoY % -77.97% -65.50% 71.00% 0.00% 0.00% -77.20% -
  Horiz. % 2.33% 10.59% 30.70% 17.95% 0.00% 22.80% 100.00%
EPS -0.10 -0.42 -1.09 -0.91 0.00 -0.39 -1.31 -29.28%
  YoY % 76.19% 61.47% -19.78% 0.00% 0.00% 70.23% -
  Horiz. % 7.63% 32.06% 83.21% 69.47% -0.00% 29.77% 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 0.0100 0.0700 0.1000 0.1418 - 0.2796 0.3600 -38.29%
  YoY % -85.71% -30.00% -29.48% 0.00% 0.00% -22.33% -
  Horiz. % 2.78% 19.44% 27.78% 39.39% 0.00% 77.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,164,246
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/04/15 30/04/14 CAGR
RPS 0.13 0.13 0.33 0.19 - 0.35 0.32 -11.43%
  YoY % 0.00% -60.61% 73.68% 0.00% 0.00% 9.38% -
  Horiz. % 40.62% 40.62% 103.13% 59.38% 0.00% 109.38% 100.00%
EPS -0.10 -0.09 -0.21 -0.17 0.00 -0.11 -0.08 3.05%
  YoY % -11.11% 57.14% -23.53% 0.00% 0.00% -37.50% -
  Horiz. % 125.00% 112.50% 262.50% 212.50% -0.00% 137.50% 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 0.0100 0.0151 0.0192 0.0270 - 0.0776 0.0208 -9.39%
  YoY % -33.77% -21.35% -28.89% 0.00% 0.00% 273.08% -
  Horiz. % 48.08% 72.60% 92.31% 129.81% 0.00% 373.08% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/04/15 30/04/14 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/04/15 30/04/14 -
Price 0.0850 2.7000 3.1100 0.8100 0.7500 0.2150 0.2350 -
P/RPS 64.87 460.15 181.42 80.92 0.00 16.87 4.22 44.49%
  YoY % -85.90% 153.64% 124.20% 0.00% 0.00% 299.76% -
  Horiz. % 1,537.20% 10,904.03% 4,299.05% 1,917.54% 0.00% 399.76% 100.00%
P/EPS -65.79 -642.29 -286.44 -89.20 0.00 -55.13 -17.94 19.13%
  YoY % 89.76% -124.23% -221.12% 0.00% 0.00% -207.30% -
  Horiz. % 366.72% 3,580.21% 1,596.66% 497.21% -0.00% 307.30% 100.00%
EY -1.52 -0.16 -0.35 -1.12 0.00 -1.81 -5.57 -16.05%
  YoY % -850.00% 54.29% 68.75% 0.00% 0.00% 67.50% -
  Horiz. % 27.29% 2.87% 6.28% 20.11% -0.00% 32.50% 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 8.50 38.57 31.10 5.71 0.00 0.77 0.65 41.38%
  YoY % -77.96% 24.02% 444.66% 0.00% 0.00% 18.46% -
  Horiz. % 1,307.69% 5,933.85% 4,784.62% 878.46% 0.00% 118.46% 100.00%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/04/15 30/04/14 CAGR
Date 19/11/21 25/11/20 28/11/19 22/11/18 - 26/06/15 25/06/14 -
Price 0.0950 2.5700 2.5500 0.8300 0.0000 0.2300 0.2600 -
P/RPS 72.50 437.99 148.75 82.92 0.00 18.04 4.67 44.68%
  YoY % -83.45% 194.45% 79.39% 0.00% 0.00% 286.30% -
  Horiz. % 1,552.46% 9,378.80% 3,185.22% 1,775.59% 0.00% 386.30% 100.00%
P/EPS -73.53 -611.37 -234.86 -91.40 0.00 -58.97 -19.85 19.29%
  YoY % 87.97% -160.31% -156.96% 0.00% 0.00% -197.08% -
  Horiz. % 370.43% 3,079.95% 1,183.17% 460.45% -0.00% 297.08% 100.00%
EY -1.36 -0.16 -0.43 -1.09 0.00 -1.70 -5.04 -16.17%
  YoY % -750.00% 62.79% 60.55% 0.00% 0.00% 66.27% -
  Horiz. % 26.98% 3.17% 8.53% 21.63% -0.00% 33.73% 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 9.50 36.71 25.50 5.85 0.00 0.82 0.72 41.55%
  YoY % -74.12% 43.96% 335.90% 0.00% 0.00% 13.89% -
  Horiz. % 1,319.44% 5,098.61% 3,541.67% 812.50% 0.00% 113.89% 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!
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
 
 

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