[G3] YoY Annualized Quarter 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- -222.96%
YoY- 8.46%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 74,164 13,089 23,600 15,029 14,214 29,369 31,038 15.61%
PBT 1,626 -9,744 -9,215 -12,343 -15,776 -17,124 -13,398 -
Tax 0 -116 -1,178 -2 0 -23 600 -
NP 1,626 -9,860 -10,393 -12,345 -15,776 -17,147 -12,798 -
-
NP to SH 1,890 -8,800 -11,295 -12,339 -16,392 -17,147 -12,798 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 72,538 22,949 33,993 27,374 29,990 46,516 43,836 8.75%
-
Net Worth 75,471 29,027 21,642 28,089 39,945 50,737 71,156 0.98%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 75,471 29,027 21,642 28,089 39,945 50,737 71,156 0.98%
NOSH 3,773,579 2,902,753 2,164,246 468,162 468,010 412,500 412,500 44.59%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 2.19% -75.33% -44.04% -82.14% -110.99% -58.38% -41.23% -
ROE 2.50% -30.32% -52.19% -43.93% -41.04% -33.80% -17.99% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 1.97 0.45 1.09 3.21 3.20 7.12 7.52 -20.00%
EPS 0.06 -0.30 -0.53 -2.64 -3.90 -4.16 -6.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.01 0.01 0.06 0.09 0.123 0.1725 -30.15%
Adjusted Per Share Value based on latest NOSH - 2,164,246
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 1.97 0.35 0.63 0.40 0.38 0.78 0.82 15.72%
EPS 0.06 -0.23 -0.30 -0.33 -0.43 -0.45 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.0077 0.0057 0.0074 0.0106 0.0134 0.0189 0.94%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.025 0.03 0.08 2.01 2.67 0.815 0.82 -
P/RPS 1.27 6.65 7.34 62.61 83.37 11.45 10.90 -30.10%
P/EPS 49.92 -9.90 -15.33 -76.26 -72.29 -19.61 -26.43 -
EY 2.00 -10.11 -6.52 -1.31 -1.38 -5.10 -3.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 3.00 8.00 33.50 29.67 6.63 4.75 -19.94%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 08/03/23 25/02/22 23/02/21 26/02/20 25/02/19 27/02/18 -
Price 0.025 0.03 0.09 1.28 2.58 0.79 0.755 -
P/RPS 1.27 6.65 8.25 39.87 80.56 11.10 10.03 -29.12%
P/EPS 49.92 -9.90 -17.24 -48.57 -69.86 -19.00 -24.33 -
EY 2.00 -10.11 -5.80 -2.06 -1.43 -5.26 -4.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 3.00 9.00 21.33 28.67 6.42 4.38 -18.85%

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