[G3] YoY TTM Result on 30-Sep-2019 [#3]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -4.8%
YoY- -23.52%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/04/15 CAGR
Revenue 30,622 7,093 17,594 30,110 23,912 16,048 37,171 -2.57%
PBT -10,090 -8,914 -13,216 -16,454 -13,921 -1,797 -9,556 0.73%
Tax -1,563 -5 0 0 600 0 -29 71.08%
NP -11,653 -8,919 -13,216 -16,454 -13,321 -1,797 -9,585 2.66%
-
NP to SH -11,934 -9,595 -13,828 -16,454 -13,321 -1,797 -14,107 -2.22%
-
Tax Rate - - - - - - - -
Total Cost 42,275 16,012 30,810 46,564 37,233 17,845 46,756 -1.34%
-
Net Worth 58,053 21,642 32,771 41,445 58,492 0 168,046 -13.33%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/04/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/04/15 CAGR
Net Worth 58,053 21,642 32,771 41,445 58,492 0 168,046 -13.33%
NOSH 2,902,753 2,164,246 468,158 415,049 412,500 412,500 601,025 23.62%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/04/15 CAGR
NP Margin -38.05% -125.74% -75.12% -54.65% -55.71% -11.20% -25.79% -
ROE -20.56% -44.33% -42.20% -39.70% -22.77% 0.00% -8.39% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/04/15 CAGR
RPS 1.05 0.33 3.76 7.26 5.80 3.89 6.18 -21.23%
EPS -0.41 -0.44 -2.95 -3.97 -3.23 -0.44 -2.35 -20.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.01 0.07 0.10 0.1418 0.00 0.2796 -29.90%
Adjusted Per Share Value based on latest NOSH - 415,049
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/04/15 CAGR
RPS 0.81 0.19 0.47 0.80 0.63 0.43 0.99 -2.66%
EPS -0.32 -0.25 -0.37 -0.44 -0.35 -0.05 -0.37 -1.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0154 0.0057 0.0087 0.011 0.0155 0.00 0.0445 -13.31%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/04/15 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/04/15 -
Price 0.025 0.085 2.70 3.11 0.81 0.75 0.215 -
P/RPS 2.37 25.94 71.84 42.81 13.97 19.28 3.48 -5.04%
P/EPS -6.08 -19.17 -91.41 -78.34 -25.08 -172.16 -9.16 -5.37%
EY -16.45 -5.22 -1.09 -1.28 -3.99 -0.58 -10.92 5.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 8.50 38.57 31.10 5.71 0.00 0.77 6.74%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/04/15 CAGR
Date 29/11/22 19/11/21 25/11/20 28/11/19 22/11/18 - 26/06/15 -
Price 0.03 0.095 2.57 2.55 0.83 0.00 0.23 -
P/RPS 2.84 28.99 68.39 35.10 14.32 0.00 3.72 -3.57%
P/EPS -7.30 -21.43 -87.01 -64.23 -25.70 0.00 -9.80 -3.88%
EY -13.70 -4.67 -1.15 -1.56 -3.89 0.00 -10.21 4.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 9.50 36.71 25.50 5.85 0.00 0.82 8.47%

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