[G3] QoQ TTM Result on 30-Jun-2023 [#2]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
30-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 39.82%
YoY- 66.65%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
TTM Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 76,280 74,164 37,039 35,461 16,261 13,089 30,622 83.65%
PBT 2,020 2,062 -2,566 -5,985 -8,901 -9,744 -10,090 -
Tax 0 0 272 195 40 -116 -1,563 -
NP 2,020 2,062 -2,294 -5,790 -8,861 -9,860 -11,653 -
-
NP to SH 2,233 2,276 -1,191 -4,574 -7,600 -8,800 -11,934 -
-
Tax Rate 0.00% 0.00% - - - - - -
Total Cost 74,260 72,102 39,333 41,251 25,122 22,949 42,275 45.53%
-
Net Worth 75,471 75,471 75,471 75,471 29,027 29,027 58,053 19.09%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 75,471 75,471 75,471 75,471 29,027 29,027 58,053 19.09%
NOSH 3,773,579 3,773,579 3,773,579 3,773,579 2,902,753 2,902,753 2,902,753 19.09%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 2.65% 2.78% -6.19% -16.33% -54.49% -75.33% -38.05% -
ROE 2.96% 3.02% -1.58% -6.06% -26.18% -30.32% -20.56% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 2.02 1.97 0.98 0.94 0.56 0.45 1.05 54.62%
EPS 0.06 0.06 -0.03 -0.12 -0.26 -0.30 -0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.02 0.02 0.02 0.01 0.01 0.02 0.00%
Adjusted Per Share Value based on latest NOSH - 3,773,579
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 2.02 1.97 0.98 0.94 0.43 0.35 0.81 83.79%
EPS 0.06 0.06 -0.03 -0.12 -0.20 -0.23 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.02 0.02 0.02 0.0077 0.0077 0.0154 19.01%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.02 0.025 0.02 0.025 0.03 0.03 0.025 -
P/RPS 0.99 1.27 2.04 2.66 5.36 6.65 2.37 -44.09%
P/EPS 33.80 41.45 -63.37 -20.63 -11.46 -9.90 -6.08 -
EY 2.96 2.41 -1.58 -4.85 -8.73 -10.11 -16.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.25 1.00 1.25 3.00 3.00 1.25 -13.81%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 13/05/24 28/02/24 29/11/23 30/08/23 23/05/23 08/03/23 29/11/22 -
Price 0.025 0.025 0.025 0.025 0.03 0.03 0.03 -
P/RPS 1.24 1.27 2.55 2.66 5.36 6.65 2.84 -42.41%
P/EPS 42.25 41.45 -79.21 -20.63 -11.46 -9.90 -7.30 -
EY 2.37 2.41 -1.26 -4.85 -8.73 -10.11 -13.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.25 1.25 1.25 3.00 3.00 1.50 -11.43%

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