[G3] YoY TTM Result on 31-Mar-2021 [#1]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 16.02%
YoY- 38.59%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 16,261 31,934 9,396 27,791 31,065 20,038 5,110 21.26%
PBT -8,901 -9,825 -10,368 -16,257 -15,510 -11,480 -1,989 28.35%
Tax 40 -1,334 -2 0 0 600 0 -
NP -8,861 -11,159 -10,370 -16,257 -15,510 -10,880 -1,989 28.26%
-
NP to SH -7,600 -12,253 -10,362 -16,873 -15,510 -10,880 -1,989 25.02%
-
Tax Rate - - - - - - - -
Total Cost 25,122 43,093 19,766 44,048 46,575 30,918 7,099 23.43%
-
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 -54.49% -34.94% -110.37% -58.50% -49.93% -54.30% -38.92% -
ROE -26.18% -56.61% -31.70% -45.06% -32.14% -17.04% 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 0.56 1.48 0.57 5.94 7.53 4.86 3.72 -27.05%
EPS -0.26 -0.57 -0.63 -3.61 -3.76 -2.64 -1.45 -24.89%
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 - 2,136,202
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 0.43 0.85 0.25 0.74 0.82 0.53 0.14 20.55%
EPS -0.20 -0.32 -0.27 -0.45 -0.41 -0.29 -0.05 25.97%
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 5.36 4.74 35.66 29.64 10.76 17.50 28.25 -24.18%
P/EPS -11.46 -12.36 -32.33 -48.82 -21.54 -32.23 -72.59 -26.47%
EY -8.73 -8.09 -3.09 -2.05 -4.64 -3.10 -1.38 35.97%
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 5.36 3.73 31.31 38.06 15.00 18.32 0.00 -
P/EPS -11.46 -9.71 -28.39 -62.69 -30.05 -33.74 0.00 -
EY -8.73 -10.29 -3.52 -1.60 -3.33 -2.96 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