[G3] QoQ TTM Result on 31-Mar-2023 [#1]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
23-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 13.64%
YoY- 37.97%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 74,164 37,039 35,461 16,261 13,089 30,622 32,313 73.73%
PBT 2,062 -2,566 -5,985 -8,901 -9,744 -10,090 -11,168 -
Tax 0 272 195 40 -116 -1,563 -1,487 -
NP 2,062 -2,294 -5,790 -8,861 -9,860 -11,653 -12,655 -
-
NP to SH 2,276 -1,191 -4,574 -7,600 -8,800 -11,934 -13,717 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 72,102 39,333 41,251 25,122 22,949 42,275 44,968 36.87%
-
Net Worth 75,471 75,471 75,471 29,027 29,027 58,053 46,064 38.85%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 75,471 75,471 75,471 29,027 29,027 58,053 46,064 38.85%
NOSH 3,773,579 3,773,579 3,773,579 2,902,753 2,902,753 2,902,753 2,902,649 19.05%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 2.78% -6.19% -16.33% -54.49% -75.33% -38.05% -39.16% -
ROE 3.02% -1.58% -6.06% -26.18% -30.32% -20.56% -29.78% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 1.97 0.98 0.94 0.56 0.45 1.05 1.40 25.49%
EPS 0.06 -0.03 -0.12 -0.26 -0.30 -0.41 -0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.02 0.02 0.01 0.01 0.02 0.02 0.00%
Adjusted Per Share Value based on latest NOSH - 2,902,753
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 1.97 0.98 0.94 0.43 0.35 0.81 0.86 73.50%
EPS 0.06 -0.03 -0.12 -0.20 -0.23 -0.32 -0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.02 0.02 0.0077 0.0077 0.0154 0.0122 38.90%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.025 0.02 0.025 0.03 0.03 0.025 0.04 -
P/RPS 1.27 2.04 2.66 5.36 6.65 2.37 2.85 -41.57%
P/EPS 41.45 -63.37 -20.63 -11.46 -9.90 -6.08 -6.72 -
EY 2.41 -1.58 -4.85 -8.73 -10.11 -16.45 -14.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.00 1.25 3.00 3.00 1.25 2.00 -26.83%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 29/11/23 30/08/23 23/05/23 08/03/23 29/11/22 29/08/22 -
Price 0.025 0.025 0.025 0.03 0.03 0.03 0.025 -
P/RPS 1.27 2.55 2.66 5.36 6.65 2.84 1.78 -20.10%
P/EPS 41.45 -79.21 -20.63 -11.46 -9.90 -7.30 -4.20 -
EY 2.41 -1.26 -4.85 -8.73 -10.11 -13.70 -23.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.25 1.25 3.00 3.00 1.50 1.25 0.00%

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