[G3] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
24-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 15.39%
YoY- 46.41%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 31,934 23,600 7,093 7,004 9,396 15,029 17,594 48.85%
PBT -9,825 -9,215 -8,914 -8,771 -10,368 -12,343 -13,216 -17.95%
Tax -1,334 -1,178 -5 -4 -2 -2 0 -
NP -11,159 -10,393 -8,919 -8,775 -10,370 -12,345 -13,216 -10.67%
-
NP to SH -12,253 -11,296 -9,595 -8,767 -10,362 -12,339 -13,828 -7.75%
-
Tax Rate - - - - - - - -
Total Cost 43,093 33,993 16,012 15,779 19,766 27,374 30,810 25.09%
-
Net Worth 21,642 21,642 21,642 43,278 32,684 28,089 32,771 -24.18%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 21,642 21,642 21,642 43,278 32,684 28,089 32,771 -24.18%
NOSH 2,164,470 2,164,246 2,164,246 2,164,246 2,136,202 468,162 468,158 177.78%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin -34.94% -44.04% -125.74% -125.29% -110.37% -82.14% -75.12% -
ROE -56.61% -52.19% -44.33% -20.26% -31.70% -43.93% -42.20% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 1.48 1.09 0.33 0.32 0.57 3.21 3.76 -46.32%
EPS -0.57 -0.52 -0.44 -0.41 -0.63 -2.64 -2.95 -66.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.01 0.01 0.01 0.02 0.02 0.06 0.07 -72.70%
Adjusted Per Share Value based on latest NOSH - 2,164,246
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 0.85 0.63 0.19 0.19 0.25 0.40 0.47 48.49%
EPS -0.32 -0.30 -0.25 -0.23 -0.27 -0.33 -0.37 -9.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0057 0.0057 0.0057 0.0115 0.0087 0.0074 0.0087 -24.58%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.07 0.08 0.085 0.14 0.205 2.01 2.70 -
P/RPS 4.74 7.34 25.94 43.25 35.66 62.61 71.84 -83.69%
P/EPS -12.36 -15.33 -19.17 -34.56 -32.33 -76.26 -91.41 -73.68%
EY -8.09 -6.52 -5.22 -2.89 -3.09 -1.31 -1.09 280.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.00 8.00 8.50 7.00 10.25 33.50 38.57 -67.97%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 30/05/22 25/02/22 19/11/21 24/08/21 27/05/21 23/02/21 25/11/20 -
Price 0.055 0.09 0.095 0.105 0.18 1.28 2.57 -
P/RPS 3.73 8.25 28.99 32.44 31.31 39.87 68.39 -85.64%
P/EPS -9.71 -17.24 -21.43 -25.92 -28.39 -48.57 -87.01 -76.85%
EY -10.29 -5.80 -4.67 -3.86 -3.52 -2.06 -1.15 331.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.50 9.00 9.50 5.25 9.00 21.33 36.71 -71.82%

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