[G3] YoY Annualized Quarter Result on 31-Dec-2016

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/17 30/04/17 31/10/16 31/12/16 30/04/16 31/07/16 CAGR
Revenue 163,458 25,335 24,340 0 25,729 38,112 328.88%
PBT -33,768 -8,839 -7,368 0 -13,806 -14,429 134.02%
Tax 0 0 0 0 -22 102 -
NP -33,768 -8,839 -7,368 0 -13,828 -14,327 135.69%
-
NP to SH -33,768 -8,839 -7,368 0 -13,828 -14,327 135.69%
-
Tax Rate - - - - - - -
Total Cost 197,226 34,174 31,708 0 39,558 52,439 276.10%
-
Net Worth 20,269 20,005 23,959 25,815 24,425 23,519 -13.81%
Dividend
31/07/17 30/04/17 31/10/16 31/12/16 30/04/16 31/07/16 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/07/17 30/04/17 31/10/16 31/12/16 30/04/16 31/07/16 CAGR
Net Worth 20,269 20,005 23,959 25,815 24,425 23,519 -13.81%
NOSH 137,603 137,686 137,462 137,462 124,749 125,236 9.87%
Ratio Analysis
31/07/17 30/04/17 31/10/16 31/12/16 30/04/16 31/07/16 CAGR
NP Margin -20.66% -34.89% -30.27% 0.00% -53.75% -37.59% -
ROE -166.60% -44.18% -30.75% 0.00% -56.61% -60.92% -
Per Share
31/07/17 30/04/17 31/10/16 31/12/16 30/04/16 31/07/16 CAGR
RPS 118.79 18.40 17.71 0.00 20.62 30.43 290.37%
EPS -24.54 -6.42 -5.36 0.00 -10.38 -11.44 114.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1473 0.1453 0.1743 0.1878 0.1958 0.1878 -21.56%
Adjusted Per Share Value based on latest NOSH - 137,462
31/07/17 30/04/17 31/10/16 31/12/16 30/04/16 31/07/16 CAGR
RPS 4.33 0.67 0.65 0.00 0.68 1.01 328.71%
EPS -0.89 -0.23 -0.20 0.00 -0.37 -0.38 134.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0054 0.0053 0.0063 0.0068 0.0065 0.0062 -12.90%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/10/16 31/12/16 30/04/16 31/07/16 CAGR
Date 31/07/17 28/04/17 31/10/16 30/12/16 29/04/16 29/07/16 -
Price 1.79 1.31 1.19 1.16 0.54 0.82 -
P/RPS 1.51 7.12 0.00 0.00 2.62 2.69 -43.86%
P/EPS -7.29 -20.40 0.00 0.00 -4.87 -7.17 1.67%
EY -13.71 -4.90 0.00 0.00 -20.53 -13.95 -1.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 12.15 9.02 0.00 6.18 2.76 4.37 178.03%
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/10/16 31/12/16 30/04/16 31/07/16 CAGR
Date 28/09/17 22/06/17 22/12/16 - 24/06/16 29/09/16 -
Price 0.75 1.85 1.18 0.00 0.61 1.27 -
P/RPS 0.63 10.05 0.00 0.00 2.96 4.17 -84.89%
P/EPS -3.06 -28.82 0.00 0.00 -5.50 -11.10 -72.43%
EY -32.72 -3.47 0.00 0.00 -18.17 -9.01 263.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.09 12.73 0.00 0.00 3.12 6.76 -24.70%

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