[G3] QoQ 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
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 15,770 21,366 38,140 23,600 6,408 3,940 4,804 120.71%
PBT -3,756 -3,564 -2,996 -9,215 -2,590 342 -556 256.94%
Tax -517 -622 -624 -1,178 -4 -4 0 -
NP -4,273 -4,186 -3,620 -10,393 -2,594 338 -556 288.95%
-
NP to SH -4,346 -4,498 -4,376 -11,295 -3,497 346 -548 297.18%
-
Tax Rate - - - - - 1.17% - -
Total Cost 20,043 25,552 41,760 33,993 9,002 3,602 5,360 140.72%
-
Net Worth 58,053 46,064 21,642 21,642 21,642 43,278 32,684 46.61%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 58,053 46,064 21,642 21,642 21,642 43,278 32,684 46.61%
NOSH 2,902,753 2,902,649 2,164,470 2,164,246 2,164,246 2,164,246 2,136,202 22.65%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -27.10% -19.59% -9.49% -44.04% -40.49% 8.58% -11.57% -
ROE -7.49% -9.76% -20.22% -52.19% -16.16% 0.80% -1.68% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 0.54 0.93 1.76 1.09 0.30 0.18 0.29 51.29%
EPS -0.16 -0.20 -0.20 -0.53 -0.12 0.02 -0.04 151.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.02 0.01 0.01 0.01 0.02 0.02 0.00%
Adjusted Per Share Value based on latest NOSH - 2,164,246
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 0.42 0.57 1.01 0.63 0.17 0.10 0.13 118.38%
EPS -0.12 -0.12 -0.12 -0.30 -0.09 0.01 -0.01 423.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0154 0.0122 0.0057 0.0057 0.0057 0.0115 0.0087 46.27%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.025 0.04 0.07 0.08 0.085 0.14 0.205 -
P/RPS 4.60 4.31 3.97 7.34 28.71 76.89 69.74 -83.64%
P/EPS -16.69 -20.48 -34.62 -15.33 -52.60 875.58 -611.35 -90.91%
EY -5.99 -4.88 -2.89 -6.52 -1.90 0.11 -0.16 1016.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 2.00 7.00 8.00 8.50 7.00 10.25 -75.37%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 29/08/22 30/05/22 25/02/22 19/11/21 24/08/21 27/05/21 -
Price 0.03 0.025 0.055 0.09 0.095 0.105 0.18 -
P/RPS 5.52 2.69 3.12 8.25 32.09 57.67 61.23 -79.86%
P/EPS -20.03 -12.80 -27.20 -17.24 -58.79 656.68 -536.79 -88.81%
EY -4.99 -7.81 -3.68 -5.80 -1.70 0.15 -0.19 781.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.25 5.50 9.00 9.50 5.25 9.00 -69.68%

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