[G3] QoQ Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
22-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -76.2%
YoY- 25.5%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 6,834 14,214 22,191 15,086 6,086 29,369 21,450 -53.31%
PBT -2,114 -15,776 -8,660 -4,160 -2,361 -17,124 -9,330 -62.80%
Tax 0 0 0 0 0 -23 0 -
NP -2,114 -15,776 -8,660 -4,160 -2,361 -17,147 -9,330 -62.80%
-
NP to SH -2,114 -16,392 -8,660 -4,160 -2,361 -17,147 -9,330 -62.80%
-
Tax Rate - - - - - - - -
Total Cost 8,948 29,990 30,851 19,246 8,447 46,516 30,780 -56.08%
-
Net Worth 37,442 39,945 41,445 46,604 48,262 50,737 58,492 -25.70%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 37,442 39,945 41,445 46,604 48,262 50,737 58,492 -25.70%
NOSH 468,063 468,010 415,049 413,816 412,500 412,500 412,500 8.78%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin -30.93% -110.99% -39.02% -27.58% -38.79% -58.38% -43.50% -
ROE -5.65% -41.04% -20.89% -8.93% -4.89% -33.80% -15.95% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 1.46 3.20 5.35 3.65 1.48 7.12 5.20 -57.08%
EPS -0.45 -3.90 -2.10 -1.01 -0.57 -4.16 -2.26 -65.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.09 0.10 0.1128 0.117 0.123 0.1418 -31.69%
Adjusted Per Share Value based on latest NOSH - 413,816
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 0.18 0.38 0.59 0.40 0.16 0.78 0.57 -53.59%
EPS -0.06 -0.43 -0.23 -0.11 -0.06 -0.45 -0.25 -61.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0099 0.0106 0.011 0.0124 0.0128 0.0134 0.0155 -25.81%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 1.76 2.67 3.11 1.46 0.81 0.815 0.81 -
P/RPS 120.54 83.37 58.09 39.98 54.90 11.45 15.58 290.69%
P/EPS -389.66 -72.29 -148.84 -145.00 -141.52 -19.61 -35.81 390.33%
EY -0.26 -1.38 -0.67 -0.69 -0.71 -5.10 -2.79 -79.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 22.00 29.67 31.10 12.94 6.92 6.63 5.71 145.56%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 28/05/20 26/02/20 28/11/19 22/08/19 21/05/19 25/02/19 22/11/18 -
Price 2.26 2.58 2.55 2.41 1.13 0.79 0.83 -
P/RPS 154.78 80.56 47.63 66.00 76.59 11.10 15.96 354.13%
P/EPS -500.36 -69.86 -122.04 -239.35 -197.43 -19.00 -36.70 469.79%
EY -0.20 -1.43 -0.82 -0.42 -0.51 -5.26 -2.73 -82.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 28.25 28.67 25.50 21.37 9.66 6.42 5.85 185.42%

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