[G3] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 13.0%
YoY- -24.38%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 35,461 16,261 13,089 30,622 32,313 31,934 23,600 31.28%
PBT -5,985 -8,901 -9,744 -10,090 -11,168 -9,825 -9,215 -25.06%
Tax 195 40 -116 -1,563 -1,487 -1,334 -1,178 -
NP -5,790 -8,861 -9,860 -11,653 -12,655 -11,159 -10,393 -32.36%
-
NP to SH -4,574 -7,600 -8,800 -11,934 -13,717 -12,253 -11,296 -45.35%
-
Tax Rate - - - - - - - -
Total Cost 41,251 25,122 22,949 42,275 44,968 43,093 33,993 13.81%
-
Net Worth 75,471 29,027 29,027 58,053 46,064 21,642 21,642 130.48%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 75,471 29,027 29,027 58,053 46,064 21,642 21,642 130.48%
NOSH 3,773,579 2,902,753 2,902,753 2,902,753 2,902,649 2,164,470 2,164,246 45.01%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -16.33% -54.49% -75.33% -38.05% -39.16% -34.94% -44.04% -
ROE -6.06% -26.18% -30.32% -20.56% -29.78% -56.61% -52.19% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 0.94 0.56 0.45 1.05 1.40 1.48 1.09 -9.42%
EPS -0.12 -0.26 -0.30 -0.41 -0.60 -0.57 -0.52 -62.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.01 0.01 0.02 0.02 0.01 0.01 58.94%
Adjusted Per Share Value based on latest NOSH - 2,902,753
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 0.94 0.43 0.35 0.81 0.86 0.85 0.63 30.67%
EPS -0.12 -0.20 -0.23 -0.32 -0.36 -0.32 -0.30 -45.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.0077 0.0077 0.0154 0.0122 0.0057 0.0057 131.43%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.025 0.03 0.03 0.025 0.04 0.07 0.08 -
P/RPS 2.66 5.36 6.65 2.37 2.85 4.74 7.34 -49.26%
P/EPS -20.63 -11.46 -9.90 -6.08 -6.72 -12.36 -15.33 21.95%
EY -4.85 -8.73 -10.11 -16.45 -14.89 -8.09 -6.52 -17.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 3.00 3.00 1.25 2.00 7.00 8.00 -71.08%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 23/05/23 08/03/23 29/11/22 29/08/22 30/05/22 25/02/22 -
Price 0.025 0.03 0.03 0.03 0.025 0.055 0.09 -
P/RPS 2.66 5.36 6.65 2.84 1.78 3.73 8.25 -53.07%
P/EPS -20.63 -11.46 -9.90 -7.30 -4.20 -9.71 -17.24 12.75%
EY -4.85 -8.73 -10.11 -13.70 -23.82 -10.29 -5.80 -11.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 3.00 3.00 1.50 1.25 5.50 9.00 -73.27%

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