[G3] YoY Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
28-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 48.41%
YoY- 10.46%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 50,828 38,140 4,804 27,336 24,344 17,560 0 -
PBT 376 -2,996 -556 -8,456 -9,444 -15,900 0 -
Tax 0 -624 0 0 0 0 0 -
NP 376 -3,620 -556 -8,456 -9,444 -15,900 0 -
-
NP to SH 424 -4,376 -548 -8,456 -9,444 -15,900 0 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 50,452 41,760 5,360 35,792 33,788 33,460 0 -
-
Net Worth 29,027 21,642 32,684 37,442 48,262 63,854 0 -
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 29,027 21,642 32,684 37,442 48,262 63,854 0 -
NOSH 2,902,753 2,164,470 2,136,202 468,063 412,500 412,500 137,500 66.20%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 0.74% -9.49% -11.57% -30.93% -38.79% -90.55% 0.00% -
ROE 1.46% -20.22% -1.68% -22.58% -19.57% -24.90% 0.00% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 1.75 1.76 0.29 5.84 5.90 4.26 0.00 -
EPS 0.00 -0.20 -0.04 -1.80 -2.28 -3.84 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.01 0.01 0.02 0.08 0.117 0.1548 0.00 -
Adjusted Per Share Value based on latest NOSH - 468,063
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 1.35 1.01 0.13 0.72 0.65 0.47 0.00 -
EPS 0.01 -0.12 -0.01 -0.22 -0.25 -0.42 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0077 0.0057 0.0087 0.0099 0.0128 0.0169 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.03 0.07 0.205 1.76 0.81 0.85 1.05 -
P/RPS 1.71 3.97 69.74 30.13 13.73 19.97 0.00 -
P/EPS 205.38 -34.62 -611.35 -97.41 -35.38 -22.05 0.00 -
EY 0.49 -2.89 -0.16 -1.03 -2.83 -4.53 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 7.00 10.25 22.00 6.92 5.49 0.00 -
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 23/05/23 30/05/22 27/05/21 28/05/20 21/05/19 30/05/18 - -
Price 0.03 0.055 0.18 2.26 1.13 0.89 0.00 -
P/RPS 1.71 3.12 61.23 38.69 19.15 20.91 0.00 -
P/EPS 205.38 -27.20 -536.79 -125.09 -49.36 -23.09 0.00 -
EY 0.49 -3.68 -0.19 -0.80 -2.03 -4.33 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 5.50 9.00 28.25 9.66 5.75 0.00 -

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