[G3] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[G3] G3 GLOBAL BERHAD
Announcement Date
19-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -1110.79%
YoY- 51.14%
Quarter Report
Latest QR
Upcoming QR
G3's Result
G3's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 70,568 47,704 15,770 6,408 16,988 29,588 28,600 16.22%
PBT -1,056 5,814 -3,756 -2,590 -7,164 -11,546 -12,440 -33.68%
Tax -46 0 -517 -4 0 0 0 -
NP -1,102 5,814 -4,273 -2,594 -7,164 -11,546 -12,440 -33.20%
-
NP to SH -1,049 5,864 -4,346 -3,497 -7,157 -11,546 -12,440 -33.75%
-
Tax Rate - 0.00% - - - - - -
Total Cost 71,670 41,889 20,043 9,002 24,152 41,134 41,040 9.72%
-
Net Worth 75,471 75,471 58,053 21,642 32,771 41,445 58,492 4.33%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 75,471 75,471 58,053 21,642 32,771 41,445 58,492 4.33%
NOSH 3,773,579 3,773,579 2,902,753 2,164,246 468,158 415,049 412,500 44.56%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin -1.56% 12.19% -27.10% -40.49% -42.17% -39.02% -43.50% -
ROE -1.39% 7.77% -7.49% -16.16% -21.84% -27.86% -21.27% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 1.87 1.26 0.54 0.30 3.63 7.14 6.93 -19.59%
EPS -0.03 0.19 -0.16 -0.12 -1.53 -2.80 -3.01 -53.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.02 0.02 0.01 0.07 0.10 0.1418 -27.83%
Adjusted Per Share Value based on latest NOSH - 2,164,246
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 1.87 1.26 0.42 0.17 0.45 0.78 0.76 16.17%
EPS -0.03 0.19 -0.12 -0.09 -0.19 -0.31 -0.33 -32.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.02 0.0154 0.0057 0.0087 0.011 0.0155 4.33%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.025 0.02 0.025 0.085 2.70 3.11 0.81 -
P/RPS 1.34 1.58 4.60 28.71 74.41 43.56 11.68 -30.26%
P/EPS -89.90 12.87 -16.69 -52.60 -176.61 -111.63 -26.86 22.28%
EY -1.11 7.77 -5.99 -1.90 -0.57 -0.90 -3.72 -18.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.00 1.25 8.50 38.57 31.10 5.71 -22.34%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 20/11/24 29/11/23 29/11/22 19/11/21 25/11/20 28/11/19 22/11/18 -
Price 0.02 0.025 0.03 0.095 2.57 2.55 0.83 -
P/RPS 1.07 1.98 5.52 32.09 70.82 35.72 11.97 -33.10%
P/EPS -71.92 16.09 -20.03 -58.79 -168.10 -91.53 -27.52 17.34%
EY -1.39 6.22 -4.99 -1.70 -0.59 -1.09 -3.63 -14.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.25 1.50 9.50 36.71 25.50 5.85 -25.48%

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