[G3] YoY Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -37.84%
YoY- -33.98%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/07/15 31/07/14 CAGR
Revenue 23,600 15,029 14,214 29,369 31,038 34,695 36,998 -5.87%
PBT -9,215 -12,343 -15,776 -17,124 -13,398 -4,785 -10,250 -1.42%
Tax -1,178 -2 0 -23 600 139 -134 34.01%
NP -10,393 -12,345 -15,776 -17,147 -12,798 -4,646 -10,384 0.01%
-
NP to SH -11,295 -12,339 -16,392 -17,147 -12,798 -8,634 -9,137 2.89%
-
Tax Rate - - - - - - - -
Total Cost 33,993 27,374 29,990 46,516 43,836 39,341 47,382 -4.37%
-
Net Worth 21,642 28,089 39,945 50,737 71,156 33,501 38,592 -7.49%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/07/15 31/07/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/07/15 31/07/14 CAGR
Net Worth 21,642 28,089 39,945 50,737 71,156 33,501 38,592 -7.49%
NOSH 2,164,246 468,162 468,010 412,500 412,500 124,726 124,652 46.87%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/07/15 31/07/14 CAGR
NP Margin -44.04% -82.14% -110.99% -58.38% -41.23% -13.39% -28.07% -
ROE -52.19% -43.93% -41.04% -33.80% -17.99% -25.77% -23.68% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/07/15 31/07/14 CAGR
RPS 1.09 3.21 3.20 7.12 7.52 27.82 29.68 -35.92%
EPS -0.53 -2.64 -3.90 -4.16 -6.98 -8.00 -7.33 -29.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.01 0.06 0.09 0.123 0.1725 0.2686 0.3096 -37.01%
Adjusted Per Share Value based on latest NOSH - 412,500
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/07/15 31/07/14 CAGR
RPS 0.63 0.40 0.38 0.78 0.82 0.92 0.98 -5.77%
EPS -0.30 -0.33 -0.43 -0.45 -0.34 -0.23 -0.24 3.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0057 0.0074 0.0106 0.0134 0.0189 0.0089 0.0102 -7.53%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/07/15 31/07/14 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 31/07/15 31/07/14 -
Price 0.08 2.01 2.67 0.815 0.82 0.23 0.23 -
P/RPS 7.34 62.61 83.37 11.45 10.90 0.83 0.77 35.48%
P/EPS -15.33 -76.26 -72.29 -19.61 -26.43 -3.32 -3.14 23.80%
EY -6.52 -1.31 -1.38 -5.10 -3.78 -30.10 -31.87 -19.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.00 33.50 29.67 6.63 4.75 0.86 0.74 37.79%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/07/15 31/07/14 CAGR
Date 25/02/22 23/02/21 26/02/20 25/02/19 27/02/18 30/09/15 29/09/14 -
Price 0.09 1.28 2.58 0.79 0.755 0.19 0.225 -
P/RPS 8.25 39.87 80.56 11.10 10.03 0.68 0.76 37.87%
P/EPS -17.24 -48.57 -69.86 -19.00 -24.33 -2.74 -3.07 26.16%
EY -5.80 -2.06 -1.43 -5.26 -4.11 -36.43 -32.58 -20.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.00 21.33 28.67 6.42 4.38 0.71 0.73 40.25%

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