[G3] QoQ Annualized Quarter 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- 95.56%
YoY- 93.52%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 23,600 6,408 3,940 4,804 15,029 16,988 19,990 11.66%
PBT -9,215 -2,590 342 -556 -12,343 -7,164 -6,804 22.34%
Tax -1,178 -4 -4 0 -2 0 0 -
NP -10,393 -2,594 338 -556 -12,345 -7,164 -6,804 32.53%
-
NP to SH -11,295 -3,497 346 -548 -12,339 -7,157 -6,800 40.12%
-
Tax Rate - - 1.17% - - - - -
Total Cost 33,993 9,002 3,602 5,360 27,374 24,152 26,794 17.14%
-
Net Worth 21,642 21,642 43,278 32,684 28,089 32,771 37,447 -30.54%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 21,642 21,642 43,278 32,684 28,089 32,771 37,447 -30.54%
NOSH 2,164,246 2,164,246 2,164,246 2,136,202 468,162 468,158 468,153 176.73%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -44.04% -40.49% 8.58% -11.57% -82.14% -42.17% -34.04% -
ROE -52.19% -16.16% 0.80% -1.68% -43.93% -21.84% -18.16% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 1.09 0.30 0.18 0.29 3.21 3.63 4.27 -59.65%
EPS -0.53 -0.12 0.02 -0.04 -2.64 -1.53 -1.46 -49.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.01 0.01 0.02 0.02 0.06 0.07 0.08 -74.90%
Adjusted Per Share Value based on latest NOSH - 2,136,202
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 0.63 0.17 0.10 0.13 0.40 0.45 0.53 12.17%
EPS -0.30 -0.09 0.01 -0.01 -0.33 -0.19 -0.18 40.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0057 0.0057 0.0115 0.0087 0.0074 0.0087 0.0099 -30.72%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.08 0.085 0.14 0.205 2.01 2.70 2.39 -
P/RPS 7.34 28.71 76.89 69.74 62.61 74.41 55.97 -74.09%
P/EPS -15.33 -52.60 875.58 -611.35 -76.26 -176.61 -164.52 -79.35%
EY -6.52 -1.90 0.11 -0.16 -1.31 -0.57 -0.61 383.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.00 8.50 7.00 10.25 33.50 38.57 29.88 -58.35%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 19/11/21 24/08/21 27/05/21 23/02/21 25/11/20 26/08/20 -
Price 0.09 0.095 0.105 0.18 1.28 2.57 2.73 -
P/RPS 8.25 32.09 57.67 61.23 39.87 70.82 63.93 -74.36%
P/EPS -17.24 -58.79 656.68 -536.79 -48.57 -168.10 -187.93 -79.57%
EY -5.80 -1.70 0.15 -0.19 -2.06 -0.59 -0.53 390.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.00 9.50 5.25 9.00 21.33 36.71 34.13 -58.77%

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