[G3] QoQ Cumulative Quarter Result on 31-Jul-2016

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
29-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Jul-2016
Profit Trend
QoQ- -55.41%
YoY- -65.94%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
Cumulative Result
31/01/17 31/12/16 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 11,195 0 6,085 38,112 17,153 10,991 5,803 68.82%
PBT -3,831 0 -1,842 -14,429 -9,204 -3,911 -1,657 95.01%
Tax 0 0 0 102 -15 0 0 -
NP -3,831 0 -1,842 -14,327 -9,219 -3,911 -1,657 95.01%
-
NP to SH -3,831 0 -1,842 -14,327 -9,219 -3,911 -1,657 95.01%
-
Tax Rate - - - - - - - -
Total Cost 15,026 0 7,927 52,439 26,372 14,902 7,460 74.72%
-
Net Worth 21,917 25,815 23,959 23,519 24,425 29,631 32,392 -26.75%
Dividend
31/01/17 31/12/16 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/17 31/12/16 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 21,917 25,815 23,959 23,519 24,425 29,631 32,392 -26.75%
NOSH 137,500 137,462 137,462 125,236 124,749 124,554 124,586 8.17%
Ratio Analysis
31/01/17 31/12/16 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin -34.22% 0.00% -30.27% -37.59% -53.75% -35.58% -28.55% -
ROE -17.48% 0.00% -7.69% -60.92% -37.74% -13.20% -5.12% -
Per Share
31/01/17 31/12/16 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 8.14 0.00 4.43 30.43 13.75 8.82 4.66 55.97%
EPS -2.79 0.00 -1.34 -11.44 -7.39 -3.14 -1.33 80.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1594 0.1878 0.1743 0.1878 0.1958 0.2379 0.26 -32.28%
Adjusted Per Share Value based on latest NOSH - 125,196
31/01/17 31/12/16 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 0.30 0.00 0.16 1.01 0.45 0.29 0.15 73.74%
EPS -0.10 0.00 -0.05 -0.38 -0.24 -0.10 -0.04 107.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0058 0.0068 0.0063 0.0062 0.0065 0.0079 0.0086 -26.94%
Price Multiplier on Financial Quarter End Date
31/01/17 31/12/16 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 31/01/17 30/12/16 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 1.07 1.16 1.19 0.82 0.54 0.505 0.27 -
P/RPS 13.14 0.00 0.00 2.69 3.93 5.72 5.80 91.88%
P/EPS -38.40 0.00 0.00 -7.17 -7.31 -16.08 -20.30 66.19%
EY -2.60 0.00 0.00 -13.95 -13.69 -6.22 -4.93 -39.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.71 6.18 0.00 4.37 2.76 2.12 1.04 341.85%
Price Multiplier on Announcement Date
31/01/17 31/12/16 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 29/03/17 - 22/12/16 29/09/16 24/06/16 28/03/16 28/12/15 -
Price 1.10 0.00 1.18 1.27 0.61 0.495 0.41 -
P/RPS 13.51 0.00 0.00 4.17 4.44 5.61 8.80 40.72%
P/EPS -39.48 0.00 0.00 -11.10 -8.25 -15.76 -30.83 21.78%
EY -2.53 0.00 0.00 -9.01 -12.11 -6.34 -3.24 -17.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.90 0.00 0.00 6.76 3.12 2.08 1.58 223.74%

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