[G3] QoQ TTM Result on 30-Sep-2019 [#3]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -4.8%
YoY- -23.52%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 21,952 27,791 27,043 30,110 27,134 31,065 29,369 -17.65%
PBT -15,745 -16,257 -16,504 -16,454 -15,700 -15,510 -17,124 -5.44%
Tax 0 0 0 0 0 0 0 -
NP -15,745 -16,257 -16,504 -16,454 -15,700 -15,510 -17,124 -5.44%
-
NP to SH -16,360 -16,873 -17,120 -16,454 -15,700 -15,510 -17,124 -2.99%
-
Tax Rate - - - - - - - -
Total Cost 37,697 44,048 43,547 46,564 42,834 46,575 46,493 -13.05%
-
Net Worth 37,447 37,442 39,945 41,445 46,604 48,262 50,737 -18.34%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 37,447 37,442 39,945 41,445 46,604 48,262 50,737 -18.34%
NOSH 468,153 468,063 468,010 415,049 413,816 412,500 412,500 8.81%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -71.72% -58.50% -61.03% -54.65% -57.86% -49.93% -58.31% -
ROE -43.69% -45.06% -42.86% -39.70% -33.69% -32.14% -33.75% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 4.69 5.94 6.09 7.26 6.57 7.53 7.12 -24.31%
EPS -3.50 -3.61 -3.86 -3.97 -3.80 -3.76 -4.15 -10.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.09 0.10 0.1128 0.117 0.123 -24.95%
Adjusted Per Share Value based on latest NOSH - 415,049
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 0.58 0.74 0.72 0.80 0.72 0.82 0.78 -17.93%
EPS -0.43 -0.45 -0.45 -0.44 -0.42 -0.41 -0.45 -2.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0099 0.0099 0.0106 0.011 0.0124 0.0128 0.0134 -18.29%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 2.39 1.76 2.67 3.11 1.46 0.81 0.815 -
P/RPS 50.96 29.64 43.82 42.81 22.23 10.76 11.45 170.81%
P/EPS -68.38 -48.82 -69.22 -78.34 -38.42 -21.54 -19.63 129.96%
EY -1.46 -2.05 -1.44 -1.28 -2.60 -4.64 -5.09 -56.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 29.88 22.00 29.67 31.10 12.94 6.92 6.63 173.09%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 28/05/20 26/02/20 28/11/19 22/08/19 21/05/19 25/02/19 -
Price 2.73 2.26 2.58 2.55 2.41 1.13 0.79 -
P/RPS 58.21 38.06 42.34 35.10 36.70 15.00 11.10 202.14%
P/EPS -78.11 -62.69 -66.89 -64.23 -63.42 -30.05 -19.03 156.57%
EY -1.28 -1.60 -1.50 -1.56 -1.58 -3.33 -5.25 -61.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 34.13 28.25 28.67 25.50 21.37 9.66 6.42 204.91%

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