[G3] YoY TTM Result on 30-Jun-2022 [#2]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
29-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -11.95%
YoY- -56.46%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 84,190 35,461 32,313 7,004 21,952 27,134 22,616 24.46%
PBT 15 -5,985 -11,168 -8,771 -15,745 -15,700 -13,354 -
Tax 0 195 -1,487 -4 0 0 600 -
NP 15 -5,790 -12,655 -8,775 -15,745 -15,700 -12,754 -
-
NP to SH 257 -4,574 -13,717 -8,767 -16,360 -15,700 -12,754 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 84,175 41,251 44,968 15,779 37,697 42,834 35,370 15.53%
-
Net Worth 75,471 75,471 46,064 43,278 37,447 46,604 62,246 3.25%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 75,471 75,471 46,064 43,278 37,447 46,604 62,246 3.25%
NOSH 3,773,579 3,773,579 2,902,649 2,164,246 468,153 413,816 412,500 44.56%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 0.02% -16.33% -39.16% -125.29% -71.72% -57.86% -56.39% -
ROE 0.34% -6.06% -29.78% -20.26% -43.69% -33.69% -20.49% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 2.23 0.94 1.40 0.32 4.69 6.57 5.48 -13.90%
EPS 0.01 -0.12 -0.60 -0.41 -3.50 -3.80 -3.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.02 0.02 0.02 0.08 0.1128 0.1509 -28.57%
Adjusted Per Share Value based on latest NOSH - 2,902,649
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 2.23 0.94 0.86 0.19 0.58 0.72 0.60 24.43%
EPS 0.01 -0.12 -0.36 -0.23 -0.43 -0.42 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.02 0.0122 0.0115 0.0099 0.0124 0.0165 3.25%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.025 0.025 0.04 0.14 2.39 1.46 0.90 -
P/RPS 1.12 2.66 2.85 43.25 50.96 22.23 16.42 -36.05%
P/EPS 367.08 -20.63 -6.72 -34.56 -68.38 -38.42 -29.11 -
EY 0.27 -4.85 -14.89 -2.89 -1.46 -2.60 -3.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.25 2.00 7.00 29.88 12.94 5.96 -22.90%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 12/08/24 30/08/23 29/08/22 24/08/21 26/08/20 22/08/19 24/08/18 -
Price 0.035 0.025 0.025 0.105 2.73 2.41 0.77 -
P/RPS 1.57 2.66 1.78 32.44 58.21 36.70 14.04 -30.56%
P/EPS 513.91 -20.63 -4.20 -25.92 -78.11 -63.42 -24.90 -
EY 0.19 -4.85 -23.82 -3.86 -1.28 -1.58 -4.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.25 1.25 5.25 34.13 21.37 5.10 -16.31%

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