Highlights

[G3] YoY Quarter Result on 2013-07-31 [#4]

Stock [G3]: G3 GLOBAL BHD
Announcement Date 26-Sep-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2013
Quarter 31-Jul-2013  [#4]
Profit Trend QoQ -     395.45%    YoY -     101.44%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 2,462 10,868 13,194 15,422 9,737 9,556 10,238 -17.46%
  YoY % -77.35% -17.63% -14.45% 58.39% 1.89% -6.66% -
  Horiz. % 24.05% 106.15% 128.87% 150.63% 95.11% 93.34% 100.00%
PBT -4,591 -1,244 -6,206 456 -11,569 -16,419 -1,076 21.58%
  YoY % -269.05% 79.95% -1,460.96% 103.94% 29.54% -1,425.93% -
  Horiz. % 426.67% 115.61% 576.77% -42.38% 1,075.19% 1,525.93% 100.00%
Tax 600 87 -82 -590 735 225 162 19.29%
  YoY % 589.66% 206.10% 86.10% -180.27% 226.67% 38.89% -
  Horiz. % 370.37% 53.70% -50.62% -364.20% 453.70% 138.89% 100.00%
NP -3,991 -1,157 -6,288 -134 -10,834 -16,194 -914 21.96%
  YoY % -244.94% 81.60% -4,592.54% 98.76% 33.10% -1,671.77% -
  Horiz. % 436.65% 126.59% 687.97% 14.66% 1,185.34% 1,771.77% 100.00%
NP to SH -3,991 -1,157 -5,473 130 -9,024 -15,829 -1,585 13.24%
  YoY % -244.94% 78.86% -4,310.00% 101.44% 42.99% -898.68% -
  Horiz. % 251.80% 73.00% 345.30% -8.20% 569.34% 998.68% 100.00%
Tax Rate - % - % - % 129.39 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Total Cost 6,453 12,025 19,482 15,556 20,571 25,750 11,152 -7.10%
  YoY % -46.34% -38.28% 25.24% -24.38% -20.11% 130.90% -
  Horiz. % 57.86% 107.83% 174.70% 139.49% 184.46% 230.90% 100.00%
Net Worth 71,156 80,337 38,597 50,178 51,882 64,417 73,866 -0.50%
  YoY % -11.43% 108.14% -23.08% -3.28% -19.46% -12.79% -
  Horiz. % 96.33% 108.76% 52.25% 67.93% 70.24% 87.21% 100.00%
Dividend
31/12/17 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 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
31/12/17 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 71,156 80,337 38,597 50,178 51,882 64,417 73,866 -0.50%
  YoY % -11.43% 108.14% -23.08% -3.28% -19.46% -12.79% -
  Horiz. % 96.33% 108.76% 52.25% 67.93% 70.24% 87.21% 100.00%
NOSH 412,500 296,666 124,669 127,777 124,656 124,766 125,196 17.42%
  YoY % 39.04% 137.96% -2.43% 2.50% -0.09% -0.34% -
  Horiz. % 329.48% 236.96% 99.58% 102.06% 99.57% 99.66% 100.00%
Ratio Analysis
31/12/17 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin -162.10 % -10.65 % -47.66 % -0.87 % -111.27 % -169.46 % -8.93 % 47.76%
  YoY % -1,422.07% 77.65% -5,378.16% 99.22% 34.34% -1,797.65% -
  Horiz. % 1,815.23% 119.26% 533.71% 9.74% 1,246.02% 1,897.65% 100.00%
ROE -5.61 % -1.44 % -14.18 % 0.26 % -17.39 % -24.57 % -2.15 % 13.79%
  YoY % -289.58% 89.84% -5,553.85% 101.50% 29.22% -1,042.79% -
  Horiz. % 260.93% 66.98% 659.53% -12.09% 808.84% 1,142.79% 100.00%
Per Share
31/12/17 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 0.60 3.66 10.58 12.07 7.81 7.66 8.18 -29.66%
  YoY % -83.61% -65.41% -12.34% 54.55% 1.96% -6.36% -
  Horiz. % 7.33% 44.74% 129.34% 147.56% 95.48% 93.64% 100.00%
EPS -0.97 -0.39 -4.39 0.09 -2.08 -12.68 -1.27 -3.56%
  YoY % -148.72% 91.12% -4,977.78% 104.33% 83.60% -898.43% -
  Horiz. % 76.38% 30.71% 345.67% -7.09% 163.78% 998.43% 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 0.1725 0.2708 0.3096 0.3927 0.4162 0.5163 0.5900 -15.26%
  YoY % -36.30% -12.53% -21.16% -5.65% -19.39% -12.49% -
  Horiz. % 29.24% 45.90% 52.47% 66.56% 70.54% 87.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,164,202
31/12/17 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 0.11 0.50 0.61 0.71 0.45 0.44 0.47 -17.77%
  YoY % -78.00% -18.03% -14.08% 57.78% 2.27% -6.38% -
  Horiz. % 23.40% 106.38% 129.79% 151.06% 95.74% 93.62% 100.00%
EPS -0.18 -0.05 -0.25 0.01 -0.42 -0.73 -0.07 13.57%
  YoY % -260.00% 80.00% -2,600.00% 102.38% 42.47% -942.86% -
  Horiz. % 257.14% 71.43% 357.14% -14.29% 600.00% 1,042.86% 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 0.0329 0.0371 0.0178 0.0232 0.0240 0.0298 0.0341 -0.48%
  YoY % -11.32% 108.43% -23.28% -3.33% -19.46% -12.61% -
  Horiz. % 96.48% 108.80% 52.20% 68.04% 70.38% 87.39% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/12/17 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 0.8200 0.2300 0.2300 0.2700 0.2400 0.2400 0.4300 -
P/RPS 137.39 6.28 2.17 2.24 3.07 3.13 5.26 55.18%
  YoY % 2,087.74% 189.40% -3.12% -27.04% -1.92% -40.49% -
  Horiz. % 2,611.98% 119.39% 41.25% 42.59% 58.37% 59.51% 100.00%
P/EPS -84.75 -58.97 -5.24 265.38 -3.32 -1.89 -33.97 13.10%
  YoY % -43.72% -1,025.38% -101.97% 8,093.37% -75.66% 94.44% -
  Horiz. % 249.48% 173.59% 15.43% -781.22% 9.77% 5.56% 100.00%
EY -1.18 -1.70 -19.09 0.38 -30.16 -52.86 -2.94 -11.57%
  YoY % 30.59% 91.09% -5,123.68% 101.26% 42.94% -1,697.96% -
  Horiz. % 40.14% 57.82% 649.32% -12.93% 1,025.85% 1,797.96% 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 4.75 0.85 0.74 0.69 0.58 0.46 0.73 28.69%
  YoY % 458.82% 14.86% 7.25% 18.97% 26.09% -36.99% -
  Horiz. % 650.68% 116.44% 101.37% 94.52% 79.45% 63.01% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 27/02/18 30/09/15 29/09/14 26/09/13 26/09/12 29/09/11 24/09/10 -
Price 0.7550 0.1900 0.2250 0.2900 0.2400 0.2300 0.4200 -
P/RPS 126.50 5.19 2.13 2.40 3.07 3.00 5.14 53.95%
  YoY % 2,337.38% 143.66% -11.25% -21.82% 2.33% -41.63% -
  Horiz. % 2,461.09% 100.97% 41.44% 46.69% 59.73% 58.37% 100.00%
P/EPS -78.03 -48.72 -5.13 285.04 -3.32 -1.81 -33.18 12.21%
  YoY % -60.16% -849.71% -101.80% 8,685.54% -83.43% 94.54% -
  Horiz. % 235.17% 146.84% 15.46% -859.07% 10.01% 5.46% 100.00%
EY -1.28 -2.05 -19.51 0.35 -30.16 -55.16 -3.01 -10.88%
  YoY % 37.56% 89.49% -5,674.29% 101.16% 45.32% -1,732.56% -
  Horiz. % 42.52% 68.11% 648.17% -11.63% 1,001.99% 1,832.56% 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 4.38 0.70 0.73 0.74 0.58 0.45 0.71 27.77%
  YoY % 525.71% -4.11% -1.35% 27.59% 28.89% -36.62% -
  Horiz. % 616.90% 98.59% 102.82% 104.23% 81.69% 63.38% 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
 
 

327  588  582 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MINDA 0.175+0.055 
 LUSTER 0.22-0.025 
 CNI 0.215+0.02 
 FOCUS-WD 0.010.00 
 BJCORP 0.40-0.03 
 DNEX 0.82+0.005 
 PERMAJU 0.18-0.01 
 FOCUS 0.405-0.055 
 KTG 0.245-0.015 
 LUSTER-WA 0.125-0.03 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS