Highlights

[G3] YoY Quarter Result on 2021-03-31 [#1]

Stock [G3]: G3 GLOBAL BHD
Announcement Date 27-May-2021
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2021
Quarter 31-Mar-2021  [#1]
Profit Trend QoQ -     98.03%    YoY -     93.52%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/10/15 31/10/14 CAGR
Revenue 1,201 6,834 6,086 4,390 0 5,803 7,853 -25.36%
  YoY % -82.43% 12.29% 38.63% 0.00% 0.00% -26.10% -
  Horiz. % 15.29% 87.02% 77.50% 55.90% 0.00% 73.90% 100.00%
PBT -139 -2,114 -2,361 -3,975 0 -1,657 -536 -18.96%
  YoY % 93.42% 10.46% 40.60% 0.00% 0.00% -209.14% -
  Horiz. % 25.93% 394.40% 440.49% 741.60% -0.00% 309.14% 100.00%
Tax 0 0 0 0 0 0 -17 -
  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%
NP -139 -2,114 -2,361 -3,975 0 -1,657 -553 -19.36%
  YoY % 93.42% 10.46% 40.60% 0.00% 0.00% -199.64% -
  Horiz. % 25.14% 382.28% 426.94% 718.81% -0.00% 299.64% 100.00%
NP to SH -137 -2,114 -2,361 -3,975 0 -1,657 -482 -17.80%
  YoY % 93.52% 10.46% 40.60% 0.00% 0.00% -243.78% -
  Horiz. % 28.42% 438.59% 489.83% 824.69% -0.00% 343.78% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 1,340 8,948 8,447 8,365 0 7,460 8,406 -24.88%
  YoY % -85.02% 5.93% 0.98% 0.00% 0.00% -11.25% -
  Horiz. % 15.94% 106.45% 100.49% 99.51% 0.00% 88.75% 100.00%
Net Worth 32,684 37,442 48,262 63,854 - 32,392 38,040 -2.34%
  YoY % -12.71% -22.42% -24.42% 0.00% 0.00% -14.85% -
  Horiz. % 85.92% 98.43% 126.87% 167.86% 0.00% 85.15% 100.00%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/10/15 31/10/14 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
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/10/15 31/10/14 CAGR
Net Worth 32,684 37,442 48,262 63,854 - 32,392 38,040 -2.34%
  YoY % -12.71% -22.42% -24.42% 0.00% 0.00% -14.85% -
  Horiz. % 85.92% 98.43% 126.87% 167.86% 0.00% 85.15% 100.00%
NOSH 1,634,242 468,034 412,500 412,500 137,500 124,586 123,589 49.52%
  YoY % 249.17% 13.46% 0.00% 200.00% 10.37% 0.81% -
  Horiz. % 1,322.31% 378.70% 333.77% 333.77% 111.26% 100.81% 100.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/10/15 31/10/14 CAGR
NP Margin -11.57 % -30.93 % -38.79 % -90.55 % - % -28.55 % -7.04 % 8.05%
  YoY % 62.59% 20.26% 57.16% 0.00% 0.00% -305.54% -
  Horiz. % 164.35% 439.35% 550.99% 1,286.22% 0.00% 405.54% 100.00%
ROE -0.42 % -5.65 % -4.89 % -6.23 % - % -5.12 % -1.27 % -15.83%
  YoY % 92.57% -15.54% 21.51% 0.00% 0.00% -303.15% -
  Horiz. % 33.07% 444.88% 385.04% 490.55% 0.00% 403.15% 100.00%
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/10/15 31/10/14 CAGR
RPS 0.07 1.46 1.48 1.06 - 4.66 6.35 -50.45%
  YoY % -95.21% -1.35% 39.62% 0.00% 0.00% -26.61% -
  Horiz. % 1.10% 22.99% 23.31% 16.69% 0.00% 73.39% 100.00%
EPS -0.01 -0.45 -0.57 -0.96 0.00 -1.33 -0.39 -43.49%
  YoY % 97.78% 21.05% 40.62% 0.00% 0.00% -241.03% -
  Horiz. % 2.56% 115.38% 146.15% 246.15% -0.00% 341.03% 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 0.1170 0.1548 - 0.2600 0.3078 -34.68%
  YoY % -75.00% -31.62% -24.42% 0.00% 0.00% -15.53% -
  Horiz. % 6.50% 25.99% 38.01% 50.29% 0.00% 84.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,164,246
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/10/15 31/10/14 CAGR
RPS 0.06 0.32 0.28 0.20 - 0.27 0.36 -24.36%
  YoY % -81.25% 14.29% 40.00% 0.00% 0.00% -25.00% -
  Horiz. % 16.67% 88.89% 77.78% 55.56% 0.00% 75.00% 100.00%
EPS -0.01 -0.10 -0.11 -0.18 0.00 -0.08 -0.02 -10.24%
  YoY % 90.00% 9.09% 38.89% 0.00% 0.00% -300.00% -
  Horiz. % 50.00% 500.00% 550.00% 900.00% -0.00% 400.00% 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 0.0151 0.0173 0.0223 0.0295 - 0.0150 0.0176 -2.36%
  YoY % -12.72% -22.42% -24.41% 0.00% 0.00% -14.77% -
  Horiz. % 85.80% 98.30% 126.70% 167.61% 0.00% 85.23% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/10/15 31/10/14 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 30/10/15 31/10/14 -
Price 0.2050 1.7600 0.8100 0.8500 1.0500 0.2700 0.2800 -
P/RPS 278.95 120.54 54.90 79.87 0.00 5.80 4.41 90.80%
  YoY % 131.42% 119.56% -31.26% 0.00% 0.00% 31.52% -
  Horiz. % 6,325.40% 2,733.33% 1,244.90% 1,811.11% 0.00% 131.52% 100.00%
P/EPS -2,445.40 -389.66 -141.52 -88.21 0.00 -20.30 -71.79 73.26%
  YoY % -527.57% -175.34% -60.44% 0.00% 0.00% 71.72% -
  Horiz. % 3,406.32% 542.78% 197.13% 122.87% -0.00% 28.28% 100.00%
EY -0.04 -0.26 -0.71 -1.13 0.00 -4.93 -1.39 -42.46%
  YoY % 84.62% 63.38% 37.17% 0.00% 0.00% -254.68% -
  Horiz. % 2.88% 18.71% 51.08% 81.29% -0.00% 354.68% 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 10.25 22.00 6.92 5.49 0.00 1.04 0.91 45.83%
  YoY % -53.41% 217.92% 26.05% 0.00% 0.00% 14.29% -
  Horiz. % 1,126.37% 2,417.58% 760.44% 603.30% 0.00% 114.29% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/10/15 31/10/14 CAGR
Date 27/05/21 28/05/20 21/05/19 30/05/18 - 28/12/15 18/12/14 -
Price 0.1800 2.2600 1.1300 0.8900 0.0000 0.4100 0.2800 -
P/RPS 244.93 154.78 76.59 83.63 0.00 8.80 4.41 86.97%
  YoY % 58.24% 102.09% -8.42% 0.00% 0.00% 99.55% -
  Horiz. % 5,553.97% 3,509.75% 1,736.73% 1,896.37% 0.00% 199.55% 100.00%
P/EPS -2,147.18 -500.36 -197.43 -92.36 0.00 -30.83 -71.79 69.79%
  YoY % -329.13% -153.44% -113.76% 0.00% 0.00% 57.06% -
  Horiz. % 2,990.92% 696.98% 275.01% 128.65% -0.00% 42.94% 100.00%
EY -0.05 -0.20 -0.51 -1.08 0.00 -3.24 -1.39 -40.43%
  YoY % 75.00% 60.78% 52.78% 0.00% 0.00% -133.09% -
  Horiz. % 3.60% 14.39% 36.69% 77.70% -0.00% 233.09% 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 9.00 28.25 9.66 5.75 0.00 1.58 0.91 42.90%
  YoY % -68.14% 192.44% 68.00% 0.00% 0.00% 73.63% -
  Horiz. % 989.01% 3,104.40% 1,061.54% 631.87% 0.00% 173.63% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

400  336  565  992 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.05-0.005 
 AIRASIA-LR 0.01+0.005 
 G3 0.11-0.04 
 ATAIMS 0.505+0.01 
 FINTEC 0.010.00 
 WZSATU 0.2150.00 
 KGROUP 0.015-0.005 
 MMAG 0.085-0.01 
 DNEX 0.77+0.005 
 HSI-CI2 0.36+0.03 
PARTNERS & BROKERS