Highlights

[G3] YoY TTM Result on 2019-12-31 [#4]

Stock [G3]: G3 GLOBAL BHD
Announcement Date 26-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Dec-2019  [#4]
Profit Trend QoQ -     -4.05%    YoY -     0.02%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/07/15 31/07/14 31/07/13 CAGR
Revenue 15,029 27,043 29,369 21,343 34,845 36,998 45,504 -13.86%
  YoY % -44.43% -7.92% 37.60% -38.75% -5.82% -18.69% -
  Horiz. % 33.03% 59.43% 64.54% 46.90% 76.58% 81.31% 100.00%
PBT -12,343 -16,504 -17,124 -9,567 -4,594 -10,250 1,520 -
  YoY % 25.21% 3.62% -78.99% -108.25% 55.18% -774.34% -
  Horiz. % -812.04% -1,085.79% -1,126.58% -629.41% -302.24% -674.34% 100.00%
Tax -2 0 0 600 140 -134 -632 -53.94%
  YoY % 0.00% 0.00% 0.00% 328.57% 204.48% 78.80% -
  Horiz. % 0.32% -0.00% -0.00% -94.94% -22.15% 21.20% 100.00%
NP -12,345 -16,504 -17,124 -8,967 -4,454 -10,384 888 -
  YoY % 25.20% 3.62% -90.97% -101.32% 57.11% -1,269.37% -
  Horiz. % -1,390.20% -1,858.56% -1,928.38% -1,009.80% -501.58% -1,169.37% 100.00%
NP to SH -12,339 -17,120 -17,124 -8,967 -9,791 -9,137 684 -
  YoY % 27.93% 0.02% -90.97% 8.42% -7.16% -1,435.82% -
  Horiz. % -1,803.95% -2,502.92% -2,503.51% -1,310.96% -1,431.43% -1,335.82% 100.00%
Tax Rate - % - % - % - % - % - % 41.58 % -
  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%
Total Cost 27,374 43,547 46,493 30,310 39,299 47,382 44,616 -6.37%
  YoY % -37.14% -6.34% 53.39% -22.87% -17.06% 6.20% -
  Horiz. % 61.35% 97.60% 104.21% 67.94% 88.08% 106.20% 100.00%
Net Worth 28,089 39,945 50,737 71,156 80,337 38,597 50,178 -7.52%
  YoY % -29.68% -21.27% -28.70% -11.43% 108.14% -23.08% -
  Horiz. % 55.98% 79.61% 101.11% 141.81% 160.10% 76.92% 100.00%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/07/15 31/07/14 31/07/13 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
31/12/20 31/12/19 31/12/18 31/12/17 31/07/15 31/07/14 31/07/13 CAGR
Net Worth 28,089 39,945 50,737 71,156 80,337 38,597 50,178 -7.52%
  YoY % -29.68% -21.27% -28.70% -11.43% 108.14% -23.08% -
  Horiz. % 55.98% 79.61% 101.11% 141.81% 160.10% 76.92% 100.00%
NOSH 468,162 443,839 412,500 412,500 296,666 124,669 127,777 19.11%
  YoY % 5.48% 7.60% 0.00% 39.04% 137.96% -2.43% -
  Horiz. % 366.39% 347.35% 322.83% 322.83% 232.17% 97.57% 100.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/07/15 31/07/14 31/07/13 CAGR
NP Margin -82.14 % -61.03 % -58.31 % -42.01 % -12.78 % -28.07 % 1.95 % -
  YoY % -34.59% -4.66% -38.80% -228.72% 54.47% -1,539.49% -
  Horiz. % -4,212.31% -3,129.74% -2,990.26% -2,154.36% -655.38% -1,439.49% 100.00%
ROE -43.93 % -42.86 % -33.75 % -12.60 % -12.19 % -23.67 % 1.36 % -
  YoY % -2.50% -26.99% -167.86% -3.36% 48.50% -1,840.44% -
  Horiz. % -3,230.15% -3,151.47% -2,481.62% -926.47% -896.32% -1,740.44% 100.00%
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/07/15 31/07/14 31/07/13 CAGR
RPS 3.21 6.09 7.12 5.17 11.75 29.68 35.61 -27.68%
  YoY % -47.29% -14.47% 37.72% -56.00% -60.41% -16.65% -
  Horiz. % 9.01% 17.10% 19.99% 14.52% 33.00% 83.35% 100.00%
EPS -2.64 -3.86 -4.15 -2.17 -3.30 -7.33 0.54 -
  YoY % 31.61% 6.99% -91.24% 34.24% 54.98% -1,457.41% -
  Horiz. % -488.89% -714.81% -768.52% -401.85% -611.11% -1,357.41% 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 0.0600 0.0900 0.1230 0.1725 0.2708 0.3096 0.3927 -22.36%
  YoY % -33.33% -26.83% -28.70% -36.30% -12.53% -21.16% -
  Horiz. % 15.28% 22.92% 31.32% 43.93% 68.96% 78.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,164,246
31/12/20 31/12/19 31/12/18 31/12/17 31/07/15 31/07/14 31/07/13 CAGR
RPS 0.69 1.25 1.36 0.99 1.61 1.71 2.10 -13.92%
  YoY % -44.80% -8.09% 37.37% -38.51% -5.85% -18.57% -
  Horiz. % 32.86% 59.52% 64.76% 47.14% 76.67% 81.43% 100.00%
EPS -0.57 -0.79 -0.79 -0.41 -0.45 -0.42 0.03 -
  YoY % 27.85% 0.00% -92.68% 8.89% -7.14% -1,500.00% -
  Horiz. % -1,900.00% -2,633.33% -2,633.33% -1,366.67% -1,500.00% -1,400.00% 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 0.0130 0.0185 0.0234 0.0329 0.0371 0.0178 0.0232 -7.50%
  YoY % -29.73% -20.94% -28.88% -11.32% 108.43% -23.28% -
  Horiz. % 56.03% 79.74% 100.86% 141.81% 159.91% 76.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/07/15 31/07/14 31/07/13 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 31/07/15 31/07/14 31/07/13 -
Price 2.0100 2.6700 0.8150 0.8200 0.2300 0.2300 0.2700 -
P/RPS 62.61 43.82 11.45 15.85 1.96 0.78 0.76 81.15%
  YoY % 42.88% 282.71% -27.76% 708.67% 151.28% 2.63% -
  Horiz. % 8,238.16% 5,765.79% 1,506.58% 2,085.53% 257.89% 102.63% 100.00%
P/EPS -76.26 -69.22 -19.63 -37.72 -6.97 -3.14 50.44 -
  YoY % -10.17% -252.62% 47.96% -441.18% -121.97% -106.23% -
  Horiz. % -151.19% -137.23% -38.92% -74.78% -13.82% -6.23% 100.00%
EY -1.31 -1.44 -5.09 -2.65 -14.35 -31.87 1.98 -
  YoY % 9.03% 71.71% -92.08% 81.53% 54.97% -1,709.60% -
  Horiz. % -66.16% -72.73% -257.07% -133.84% -724.75% -1,609.60% 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 33.50 29.67 6.63 4.75 0.85 0.74 0.69 68.70%
  YoY % 12.91% 347.51% 39.58% 458.82% 14.86% 7.25% -
  Horiz. % 4,855.07% 4,300.00% 960.87% 688.41% 123.19% 107.25% 100.00%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/07/15 31/07/14 31/07/13 CAGR
Date 23/02/21 26/02/20 25/02/19 27/02/18 30/09/15 29/09/14 26/09/13 -
Price 1.2800 2.5800 0.7900 0.7550 0.1900 0.2250 0.2900 -
P/RPS 39.87 42.34 11.10 14.59 1.62 0.76 0.81 69.01%
  YoY % -5.83% 281.44% -23.92% 800.62% 113.16% -6.17% -
  Horiz. % 4,922.22% 5,227.16% 1,370.37% 1,801.23% 200.00% 93.83% 100.00%
P/EPS -48.57 -66.89 -19.03 -34.73 -5.76 -3.07 54.17 -
  YoY % 27.39% -251.50% 45.21% -502.95% -87.62% -105.67% -
  Horiz. % -89.66% -123.48% -35.13% -64.11% -10.63% -5.67% 100.00%
EY -2.06 -1.50 -5.25 -2.88 -17.37 -32.57 1.85 -
  YoY % -37.33% 71.43% -82.29% 83.42% 46.67% -1,860.54% -
  Horiz. % -111.35% -81.08% -283.78% -155.68% -938.92% -1,760.54% 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 21.33 28.67 6.42 4.38 0.70 0.73 0.74 57.26%
  YoY % -25.60% 346.57% 46.58% 525.71% -4.11% -1.35% -
  Horiz. % 2,882.43% 3,874.32% 867.57% 591.89% 94.59% 98.65% 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.
 


TOP ARTICLES

1. THE MOST UNDERVALUED TECH STOCK ON BURSA MALAYSIA NOW Art of Investments
2. Hiap Teck’s big player depressing the price - Koon Yew Yin Koon Yew Yin's Blog
3. PublicInvest Research Headlines - 24 Sept 2021 PublicInvest Research
4. Top Glove: 4 management concerns that caught my attention over the past year - Shak Chee Hoi Good Articles to Share
5. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
7. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
8. [转贴] 时隔1000天,孟晚舟要回家了!感谢祖国和人民的支持 Future Tech
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
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS