[G3] QoQ TTM 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- -1.23%
YoY- -23.1%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 27,791 27,043 30,110 27,134 31,065 29,369 23,912 10.53%
PBT -16,257 -16,504 -16,454 -15,700 -15,510 -17,124 -13,921 10.88%
Tax 0 0 0 0 0 0 600 -
NP -16,257 -16,504 -16,454 -15,700 -15,510 -17,124 -13,321 14.18%
-
NP to SH -16,873 -17,120 -16,454 -15,700 -15,510 -17,124 -13,321 17.05%
-
Tax Rate - - - - - - - -
Total Cost 44,048 43,547 46,564 42,834 46,575 46,493 37,233 11.84%
-
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 -58.50% -61.03% -54.65% -57.86% -49.93% -58.31% -55.71% -
ROE -45.06% -42.86% -39.70% -33.69% -32.14% -33.75% -22.77% -
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 5.94 6.09 7.26 6.57 7.53 7.12 5.80 1.60%
EPS -3.61 -3.86 -3.97 -3.80 -3.76 -4.15 -3.23 7.68%
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 0.74 0.72 0.80 0.72 0.82 0.78 0.63 11.31%
EPS -0.45 -0.45 -0.44 -0.42 -0.41 -0.45 -0.35 18.22%
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 29.64 43.82 42.81 22.23 10.76 11.45 13.97 65.03%
P/EPS -48.82 -69.22 -78.34 -38.42 -21.54 -19.63 -25.08 55.83%
EY -2.05 -1.44 -1.28 -2.60 -4.64 -5.09 -3.99 -35.82%
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 38.06 42.34 35.10 36.70 15.00 11.10 14.32 91.76%
P/EPS -62.69 -66.89 -64.23 -63.42 -30.05 -19.03 -25.70 81.10%
EY -1.60 -1.50 -1.56 -1.58 -3.33 -5.25 -3.89 -44.66%
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