[G3] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 31/10/17 30/09/17 31/07/17 30/06/17 30/04/17 CAGR
Revenue 17,560 31,038 25,779 0 163,458 0 25,335 -32.92%
PBT -15,900 -13,398 -7,548 0 -33,768 0 -8,839 89.59%
Tax 0 600 0 0 0 0 0 -
NP -15,900 -12,798 -7,548 0 -33,768 0 -8,839 89.59%
-
NP to SH -15,900 -12,798 -7,548 0 -33,768 0 -8,839 89.59%
-
Tax Rate - - - - - - - -
Total Cost 33,460 43,836 33,328 0 197,226 0 34,174 -2.27%
-
Net Worth 63,854 71,156 23,718 0 20,269 0 20,005 254.15%
Dividend
31/03/18 31/12/17 31/10/17 30/09/17 31/07/17 30/06/17 30/04/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 31/10/17 30/09/17 31/07/17 30/06/17 30/04/17 CAGR
Net Worth 63,854 71,156 23,718 0 20,269 0 20,005 254.15%
NOSH 412,500 412,500 412,500 412,500 137,603 137,686 137,686 230.52%
Ratio Analysis
31/03/18 31/12/17 31/10/17 30/09/17 31/07/17 30/06/17 30/04/17 CAGR
NP Margin -90.55% -41.23% -29.28% 0.00% -20.66% 0.00% -34.89% -
ROE -24.90% -17.99% -31.83% 0.00% -166.60% 0.00% -44.18% -
Per Share
31/03/18 31/12/17 31/10/17 30/09/17 31/07/17 30/06/17 30/04/17 CAGR
RPS 4.26 7.52 18.75 0.00 118.79 0.00 18.40 -79.69%
EPS -3.84 -6.98 -5.49 0.00 -24.54 0.00 -6.42 -42.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1548 0.1725 0.1725 0.00 0.1473 0.00 0.1453 7.14%
Adjusted Per Share Value based on latest NOSH - 412,500
31/03/18 31/12/17 31/10/17 30/09/17 31/07/17 30/06/17 30/04/17 CAGR
RPS 0.47 0.82 0.68 0.00 4.33 0.00 0.67 -32.04%
EPS -0.42 -0.34 -0.20 0.00 -0.89 0.00 -0.23 92.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0169 0.0189 0.0063 0.00 0.0054 0.00 0.0053 253.76%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 31/10/17 30/09/17 31/07/17 30/06/17 30/04/17 CAGR
Date 30/03/18 29/12/17 31/10/17 29/09/17 31/07/17 30/06/17 28/04/17 -
Price 0.85 0.82 0.85 0.75 1.79 1.85 1.31 -
P/RPS 19.97 10.90 4.53 0.00 1.51 0.00 7.12 207.61%
P/EPS -22.05 -26.43 -15.48 0.00 -7.29 0.00 -20.40 8.84%
EY -4.53 -3.78 -6.46 0.00 -13.71 0.00 -4.90 -8.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.49 4.75 4.93 0.00 12.15 0.00 9.02 -41.78%
Price Multiplier on Announcement Date
31/03/18 31/12/17 31/10/17 30/09/17 31/07/17 30/06/17 30/04/17 CAGR
Date 30/05/18 27/02/18 15/12/17 - 28/09/17 - 22/06/17 -
Price 0.89 0.755 0.895 0.00 0.75 0.00 1.85 -
P/RPS 20.91 10.03 4.77 0.00 0.63 0.00 10.05 122.16%
P/EPS -23.09 -24.33 -16.30 0.00 -3.06 0.00 -28.82 -21.45%
EY -4.33 -4.11 -6.13 0.00 -32.72 0.00 -3.47 27.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.75 4.38 5.19 0.00 5.09 0.00 12.73 -57.93%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment