Highlights

[G3] YoY TTM Result on 2019-09-30 [#3]

Stock [G3]: G3 GLOBAL BHD
Announcement Date 28-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     -4.80%    YoY -     -23.52%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/04/15 30/04/14 30/04/13 CAGR
Revenue 17,594 30,110 23,912 16,048 37,171 39,226 39,819 -10.42%
  YoY % -41.57% 25.92% 49.00% -56.83% -5.24% -1.49% -
  Horiz. % 44.18% 75.62% 60.05% 40.30% 93.35% 98.51% 100.00%
PBT -13,216 -16,454 -13,921 -1,797 -9,556 -3,588 -10,505 3.14%
  YoY % 19.68% -18.20% -674.68% 81.20% -166.33% 65.84% -
  Horiz. % 125.81% 156.63% 132.52% 17.11% 90.97% 34.16% 100.00%
Tax 0 0 600 0 -29 -642 693 -
  YoY % 0.00% 0.00% 0.00% 0.00% 95.48% -192.64% -
  Horiz. % 0.00% 0.00% 86.58% 0.00% -4.18% -92.64% 100.00%
NP -13,216 -16,454 -13,321 -1,797 -9,585 -4,230 -9,812 4.09%
  YoY % 19.68% -23.52% -641.29% 81.25% -126.60% 56.89% -
  Horiz. % 134.69% 167.69% 135.76% 18.31% 97.69% 43.11% 100.00%
NP to SH -13,828 -16,454 -13,321 -1,797 -14,107 -3,534 -8,470 6.82%
  YoY % 15.96% -23.52% -641.29% 87.26% -299.18% 58.28% -
  Horiz. % 163.26% 194.26% 157.27% 21.22% 166.55% 41.72% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 30,810 46,564 37,233 17,845 46,756 43,456 49,631 -6.22%
  YoY % -33.83% 25.06% 108.65% -61.83% 7.59% -12.44% -
  Horiz. % 62.08% 93.82% 75.02% 35.96% 94.21% 87.56% 100.00%
Net Worth 32,771 41,445 58,492 - 168,046 44,986 43,340 -3.69%
  YoY % -20.93% -29.14% 0.00% 0.00% 273.55% 3.80% -
  Horiz. % 75.61% 95.63% 134.96% 0.00% 387.74% 103.80% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/04/15 30/04/14 30/04/13 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/09/20 30/09/19 30/09/18 30/09/17 30/04/15 30/04/14 30/04/13 CAGR
Net Worth 32,771 41,445 58,492 - 168,046 44,986 43,340 -3.69%
  YoY % -20.93% -29.14% 0.00% 0.00% 273.55% 3.80% -
  Horiz. % 75.61% 95.63% 134.96% 0.00% 387.74% 103.80% 100.00%
NOSH 468,158 414,459 412,500 412,500 601,025 124,961 110,000 21.54%
  YoY % 12.96% 0.47% 0.00% -31.37% 380.97% 13.60% -
  Horiz. % 425.60% 376.78% 375.00% 375.00% 546.39% 113.60% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/04/15 30/04/14 30/04/13 CAGR
NP Margin -75.12 % -54.65 % -55.71 % -11.20 % -25.79 % -10.78 % -24.64 % 16.20%
  YoY % -37.46% 1.90% -397.41% 56.57% -139.24% 56.25% -
  Horiz. % 304.87% 221.79% 226.10% 45.45% 104.67% 43.75% 100.00%
ROE -42.20 % -39.70 % -22.77 % - % -8.39 % -7.86 % -19.54 % 10.93%
  YoY % -6.30% -74.35% 0.00% 0.00% -6.74% 59.77% -
  Horiz. % 215.97% 203.17% 116.53% 0.00% 42.94% 40.23% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/04/15 30/04/14 30/04/13 CAGR
RPS 3.76 7.26 5.80 3.89 6.18 31.39 36.20 -26.29%
  YoY % -48.21% 25.17% 49.10% -37.06% -80.31% -13.29% -
  Horiz. % 10.39% 20.06% 16.02% 10.75% 17.07% 86.71% 100.00%
EPS -2.95 -3.97 -3.23 -0.44 -2.35 -2.83 -7.70 -12.12%
  YoY % 25.69% -22.91% -634.09% 81.28% 16.96% 63.25% -
  Horiz. % 38.31% 51.56% 41.95% 5.71% 30.52% 36.75% 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 0.0700 0.1000 0.1418 - 0.2796 0.3600 0.3940 -20.76%
  YoY % -30.00% -29.48% 0.00% 0.00% -22.33% -8.63% -
  Horiz. % 17.77% 25.38% 35.99% 0.00% 70.96% 91.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,164,246
30/09/20 30/09/19 30/09/18 30/09/17 30/04/15 30/04/14 30/04/13 CAGR
RPS 0.81 1.39 1.10 0.74 1.72 1.81 1.84 -10.46%
  YoY % -41.73% 26.36% 48.65% -56.98% -4.97% -1.63% -
  Horiz. % 44.02% 75.54% 59.78% 40.22% 93.48% 98.37% 100.00%
EPS -0.64 -0.76 -0.62 -0.08 -0.65 -0.16 -0.39 6.90%
  YoY % 15.79% -22.58% -675.00% 87.69% -306.25% 58.97% -
  Horiz. % 164.10% 194.87% 158.97% 20.51% 166.67% 41.03% 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 0.0151 0.0192 0.0270 - 0.0776 0.0208 0.0200 -3.71%
  YoY % -21.35% -28.89% 0.00% 0.00% 273.08% 4.00% -
  Horiz. % 75.50% 96.00% 135.00% 0.00% 388.00% 104.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/04/15 30/04/14 30/04/13 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/04/15 30/04/14 30/04/13 -
Price 2.7000 3.1100 0.8100 0.7500 0.2150 0.2350 0.2800 -
P/RPS 71.84 42.81 13.97 19.28 3.48 0.75 0.77 84.21%
  YoY % 67.81% 206.44% -27.54% 454.02% 364.00% -2.60% -
  Horiz. % 9,329.87% 5,559.74% 1,814.29% 2,503.90% 451.95% 97.40% 100.00%
P/EPS -91.41 -78.34 -25.08 -172.16 -9.16 -8.31 -3.64 54.36%
  YoY % -16.68% -212.36% 85.43% -1,779.48% -10.23% -128.30% -
  Horiz. % 2,511.26% 2,152.20% 689.01% 4,729.67% 251.65% 228.30% 100.00%
EY -1.09 -1.28 -3.99 -0.58 -10.92 -12.03 -27.50 -35.26%
  YoY % 14.84% 67.92% -587.93% 94.69% 9.23% 56.25% -
  Horiz. % 3.96% 4.65% 14.51% 2.11% 39.71% 43.75% 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 38.57 31.10 5.71 0.00 0.77 0.65 0.71 71.27%
  YoY % 24.02% 444.66% 0.00% 0.00% 18.46% -8.45% -
  Horiz. % 5,432.39% 4,380.28% 804.23% 0.00% 108.45% 91.55% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/04/15 30/04/14 30/04/13 CAGR
Date 25/11/20 28/11/19 22/11/18 - 26/06/15 25/06/14 26/06/13 -
Price 2.5700 2.5500 0.8300 0.0000 0.2300 0.2600 0.3000 -
P/RPS 68.39 35.10 14.32 0.00 3.72 0.83 0.83 81.15%
  YoY % 94.84% 145.11% 0.00% 0.00% 348.19% 0.00% -
  Horiz. % 8,239.76% 4,228.92% 1,725.30% 0.00% 448.19% 100.00% 100.00%
P/EPS -87.01 -64.23 -25.70 0.00 -9.80 -9.19 -3.90 51.92%
  YoY % -35.47% -149.92% 0.00% 0.00% -6.64% -135.64% -
  Horiz. % 2,231.03% 1,646.92% 658.97% -0.00% 251.28% 235.64% 100.00%
EY -1.15 -1.56 -3.89 0.00 -10.21 -10.88 -25.67 -34.18%
  YoY % 26.28% 59.90% 0.00% 0.00% 6.16% 57.62% -
  Horiz. % 4.48% 6.08% 15.15% -0.00% 39.77% 42.38% 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 36.71 25.50 5.85 0.00 0.82 0.72 0.76 68.58%
  YoY % 43.96% 335.90% 0.00% 0.00% 13.89% -5.26% -
  Horiz. % 4,830.26% 3,355.26% 769.74% 0.00% 107.89% 94.74% 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
 
 

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