[G3] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -17.73%
YoY- 8.45%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 30,622 32,313 31,934 23,600 7,093 7,004 9,396 119.65%
PBT -10,090 -11,168 -9,825 -9,215 -8,914 -8,771 -10,368 -1.79%
Tax -1,563 -1,487 -1,334 -1,178 -5 -4 -2 8350.05%
NP -11,653 -12,655 -11,159 -10,393 -8,919 -8,775 -10,370 8.07%
-
NP to SH -11,934 -13,717 -12,253 -11,296 -9,595 -8,767 -10,362 9.86%
-
Tax Rate - - - - - - - -
Total Cost 42,275 44,968 43,093 33,993 16,012 15,779 19,766 65.92%
-
Net Worth 58,053 46,064 21,642 21,642 21,642 43,278 32,684 46.61%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 58,053 46,064 21,642 21,642 21,642 43,278 32,684 46.61%
NOSH 2,902,753 2,902,649 2,164,470 2,164,246 2,164,246 2,164,246 2,136,202 22.65%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -38.05% -39.16% -34.94% -44.04% -125.74% -125.29% -110.37% -
ROE -20.56% -29.78% -56.61% -52.19% -44.33% -20.26% -31.70% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 1.05 1.40 1.48 1.09 0.33 0.32 0.57 50.21%
EPS -0.41 -0.60 -0.57 -0.52 -0.44 -0.41 -0.63 -24.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.02 0.01 0.01 0.01 0.02 0.02 0.00%
Adjusted Per Share Value based on latest NOSH - 2,164,246
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 0.81 0.86 0.85 0.63 0.19 0.19 0.25 118.80%
EPS -0.32 -0.36 -0.32 -0.30 -0.25 -0.23 -0.27 11.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0154 0.0122 0.0057 0.0057 0.0057 0.0115 0.0087 46.27%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.025 0.04 0.07 0.08 0.085 0.14 0.205 -
P/RPS 2.37 2.85 4.74 7.34 25.94 43.25 35.66 -83.56%
P/EPS -6.08 -6.72 -12.36 -15.33 -19.17 -34.56 -32.33 -67.14%
EY -16.45 -14.89 -8.09 -6.52 -5.22 -2.89 -3.09 204.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 2.00 7.00 8.00 8.50 7.00 10.25 -75.37%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 29/08/22 30/05/22 25/02/22 19/11/21 24/08/21 27/05/21 -
Price 0.03 0.025 0.055 0.09 0.095 0.105 0.18 -
P/RPS 2.84 1.78 3.73 8.25 28.99 32.44 31.31 -79.78%
P/EPS -7.30 -4.20 -9.71 -17.24 -21.43 -25.92 -28.39 -59.53%
EY -13.70 -23.82 -10.29 -5.80 -4.67 -3.86 -3.52 147.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.25 5.50 9.00 9.50 5.25 9.00 -69.68%

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