[G3] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -129.86%
YoY- 24.73%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 4,806 1,970 1,201 15,029 12,741 9,995 6,834 -20.90%
PBT -1,943 171 -139 -12,343 -5,373 -3,402 -2,114 -5.46%
Tax -3 -2 0 -2 0 0 0 -
NP -1,946 169 -139 -12,345 -5,373 -3,402 -2,114 -5.36%
-
NP to SH -2,623 173 -137 -12,339 -5,368 -3,400 -2,114 15.45%
-
Tax Rate - 1.17% - - - - - -
Total Cost 6,752 1,801 1,340 27,374 18,114 13,397 8,948 -17.10%
-
Net Worth 21,642 43,278 32,684 28,089 32,771 37,447 37,442 -30.58%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 21,642 43,278 32,684 28,089 32,771 37,447 37,442 -30.58%
NOSH 2,164,246 2,164,246 2,136,202 468,162 468,158 468,153 468,063 177.28%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -40.49% 8.58% -11.57% -82.14% -42.17% -34.04% -30.93% -
ROE -12.12% 0.40% -0.42% -43.93% -16.38% -9.08% -5.65% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 0.22 0.09 0.07 3.21 2.72 2.14 1.46 -71.65%
EPS -0.09 0.01 -0.01 -2.64 -1.15 -0.73 -0.45 -65.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.01 0.02 0.02 0.06 0.07 0.08 0.08 -74.96%
Adjusted Per Share Value based on latest NOSH - 468,162
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 0.13 0.05 0.03 0.40 0.34 0.26 0.18 -19.48%
EPS -0.07 0.00 0.00 -0.33 -0.14 -0.09 -0.06 10.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0057 0.0115 0.0087 0.0074 0.0087 0.0099 0.0099 -30.76%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.085 0.14 0.205 2.01 2.70 2.39 1.76 -
P/RPS 38.28 153.78 278.95 62.61 99.21 111.93 120.54 -53.42%
P/EPS -70.13 1,751.15 -2,445.40 -76.26 -235.47 -329.04 -389.66 -68.08%
EY -1.43 0.06 -0.04 -1.31 -0.42 -0.30 -0.26 211.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.50 7.00 10.25 33.50 38.57 29.88 22.00 -46.92%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 19/11/21 24/08/21 27/05/21 23/02/21 25/11/20 26/08/20 28/05/20 -
Price 0.095 0.105 0.18 1.28 2.57 2.73 2.26 -
P/RPS 42.78 115.34 244.93 39.87 94.43 127.85 154.78 -57.53%
P/EPS -78.38 1,313.37 -2,147.18 -48.57 -224.14 -375.85 -500.36 -70.90%
EY -1.28 0.08 -0.05 -2.06 -0.45 -0.27 -0.20 244.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.50 5.25 9.00 21.33 36.71 34.13 28.25 -51.60%

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