G3 | G3 GLOBAL BERHAD
0.025 (0.0%)
T-O (am): 0.000 (08:59:00)
Last updated: 17:00
iSaham Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
Quarter Reports
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 28 Feb 24 | Q4 Dec 23 | 4 | 31 Dec 23 | 38.39 | -2.30 | -2.07 | -5.4% | 0.00 | -0.05 | 1309.7% | 2944.1% | 187.4% | 62.6% | ||||||||
| 29 Nov 23 | Q3 Sep 23 | 3 | 31 Dec 23 | 2.72 | 2.38 | 2.37 | 87.0% | 0.00 | 0.06 | 86.6% | 137.8% | 26.7% | 334.0% | ||||||||
| 30 Aug 23 | Q2 Jun 23 | 2 | 31 Dec 23 | 20.35 | 1.88 | 1.87 | 9.2% | 0.00 | 0.05 | 60.1% | 1672.5% | 1665.1% | 262.0% | ||||||||
| 23 May 23 | Q1 Mar 23 | 1 | 31 Dec 23 | 12.71 | 0.09 | 0.11 | 0.8% | 0.00 | 0.00 | 907.7% | 33.3% | 101.9% | 109.7% | ||||||||
| 28 Feb 23 | Q4 Dec 22 | 4 | 31 Dec 22 | 1.26 | -6.93 | -5.54 | -439.2% | 0.00 | -0.19 | 10.1% | 93.3% | 446.7% | 36.1% | ||||||||
| 29 Nov 22 | Q3 Sep 22 | 3 | 31 Dec 22 | 1.15 | -1.04 | -1.01 | -88.5% | 0.00 | -0.03 | 0.3% | 59.6% | 12.3% | 63.8% | ||||||||
| 29 Aug 22 | Q2 Jun 22 | 2 | 31 Dec 22 | 1.15 | -1.03 | -1.16 | -100.6% | 0.00 | -0.05 | 88.0% | 49.3% | 5.6% | 473.8% | ||||||||
| 30 May 22 | Q1 Mar 22 | 1 | 31 Dec 22 | 9.54 | -0.75 | -1.09 | -11.5% | 0.00 | -0.05 | 49.3% | 693.9% | 87.4% | 698.5% | ||||||||
| 25 Feb 22 | Q4 Dec 21 | 4 | 31 Dec 21 | 18.79 | -7.27 | -8.67 | -46.1% | 0.00 | -0.40 | 562.7% | 721.8% | 210.2% | 24.4% | ||||||||
| 19 Nov 21 | Q3 Sep 21 | 3 | 31 Dec 21 | 2.84 | -2.11 | -2.80 | -98.6% | 0.00 | -0.10 | 268.8% | 3.2% | 1004.9% | 42.1% | ||||||||
| 24 Aug 21 | Q2 Jun 21 | 2 | 31 Dec 21 | 0.77 | 0.31 | 0.31 | 40.2% | 0.00 | 0.01 | 36.0% | 75.7% | 325.6% | 124.0% | ||||||||
| 27 May 21 | Q1 Mar 21 | 1 | 31 Dec 21 | 1.20 | -0.14 | -0.14 | -11.4% | 0.00 | -0.01 | 47.5% | 82.4% | 98.0% | 93.5% | ||||||||
| 23 Feb 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 2.29 | -6.97 | -6.97 | -304.8% | 0.00 | -1.49 | 16.8% | 52.9% | 254.2% | 17.6% | ||||||||
| 25 Nov 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 2.75 | -1.97 | -1.97 | -71.6% | 0.00 | -0.42 | 13.1% | 61.3% | 53.0% | 56.3% | ||||||||
| 26 Aug 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 3.16 | -1.29 | -1.29 | -40.7% | 0.00 | -0.27 | 53.8% | 64.9% | 39.2% | 28.5% | ||||||||
| 28 May 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 6.83 | -2.11 | -2.11 | -30.9% | 0.00 | -0.45 | 40.9% | 12.3% | 75.0% | 10.5% | ||||||||
| 26 Feb 20 | Q4 Dec 19 | 4 | 31 Dec 19 | 4.85 | -7.84 | -8.46 | -174.4% | 0.00 | -1.91 | 31.7% | 38.7% | 88.0% | 8.6% | ||||||||
| 28 Nov 19 | Q3 Sep 19 | 3 | 31 Dec 19 | 7.11 | -4.50 | -4.50 | -63.3% | 0.00 | -1.09 | 21.1% | 72.1% | 150.1% | 20.1% | ||||||||
| 22 Aug 19 | Q2 Jun 19 | 2 | 31 Dec 19 | 9.00 | -1.80 | -1.80 | -20.0% | 0.00 | -0.44 | 47.9% | 30.4% | 23.8% | 11.8% | ||||||||
| 21 May 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 6.09 | -2.36 | -2.36 | -38.8% | 0.00 | -0.57 | 23.1% | 38.6% | 69.7% | 40.6% | ||||||||
| 25 Feb 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 7.92 | -7.79 | -7.79 | -98.4% | 0.00 | -1.89 | 91.8% | 221.7% | 108.1% | 95.3% | ||||||||
| 22 Nov 18 | Q3 Sep 18 | 3 | 31 Dec 18 | 4.13 | -3.75 | -3.75 | -90.7% | 0.00 | -0.91 | 68.1% | 45.8% | 132.8% | 17.8% | ||||||||
| 24 Aug 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 12.93 | -1.61 | -1.61 | -12.4% | 0.00 | -0.39 | 194.6% | 24.9% | 59.5% | 707.2% | ||||||||
| 30 May 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 4.39 | -3.98 | -3.98 | -90.5% | 0.00 | -0.96 | 78.3% | 22.9% | 0.4% | 92.8% | ||||||||
| 27 Feb 18 | 31 Dec 17 | Other | 31 Dec 17 | 2.46 | -4.59 | -3.99 | -162.1% | 0.00 | -0.97 | 13.1% | 51.8% | 25.5% | 100.7% | ||||||||
| 15 Dec 17 | 31 Oct 17 | Other | 31 Dec 17 | 2.83 | -3.18 | -3.18 | -112.2% | 0.00 | -2.31 | 72.6% | 53.4% | 1299.6% | 72.6% | ||||||||
| 28 Sep 17 | 31 Jul 17 | Other | 31 Dec 17 | 10.35 | 0.27 | 0.27 | 2.6% | 0.00 | 0.19 | 81.8% | 50.6% | 112.8% | 105.2% | ||||||||
| 22 Jun 17 | 30 Apr 17 | Other | 31 Dec 17 | 5.70 | -2.06 | -2.06 | -36.2% | 0.00 | -1.50 | 11.4% | 7.6% | 3.7% | 61.1% | ||||||||
| 29 Mar 17 | Q2 Jan 17 | 2 | 31 Jul 17 | 5.11 | -1.99 | -1.99 | -38.9% | 0.00 | -1.45 | 16.0% | 1.5% | 8.0% | 11.8% | ||||||||
| 22 Dec 16 | Q1 Oct 16 | 1 | 31 Jul 17 | 6.08 | -1.84 | -1.84 | -30.3% | 0.00 | -1.34 | 71.0% | 4.9% | 63.9% | 11.2% | ||||||||
| 29 Sep 16 | Q4 Jul 16 | 4 | 31 Jul 16 | 20.96 | -5.22 | -5.11 | -24.4% | 0.00 | -4.08 | 240.1% | 92.8% | 3.8% | 341.5% | ||||||||
| 24 Jun 16 | Q3 Apr 16 | 3 | 31 Jul 16 | 6.16 | -5.29 | -5.31 | -86.1% | 0.00 | -4.26 | 18.8% | 19.6% | 135.5% | 126.5% | ||||||||
| 28 Mar 16 | Q2 Jan 16 | 2 | 31 Jul 16 | 5.19 | -2.25 | -2.25 | -43.5% | 0.00 | -1.81 | 10.6% | 38.7% | 36.0% | 61.2% | ||||||||
| 28 Dec 15 | Q1 Oct 15 | 1 | 31 Jul 16 | 5.80 | -1.66 | -1.66 | -28.6% | 0.00 | -1.33 | 46.6% | 26.1% | 43.2% | 243.8% | ||||||||
| 30 Sep 15 | Q4 Jul 15 | 4 | 31 Jul 15 | 10.87 | -1.24 | -1.16 | -10.7% | 0.00 | -0.39 | 41.8% | 17.6% | 50.6% | 78.9% | ||||||||
| 26 Jun 15 | Q3 Apr 15 | 3 | 31 Jul 15 | 7.66 | -2.42 | -2.34 | -30.6% | 0.00 | -0.39 | 9.4% | 10.1% | 59.6% | 43.2% | ||||||||
| 30 Mar 15 | 31/01/15 | 2 | 31/07/15 | 8.46 | -0.39 | -5.81 | -68.6% | 0.00 | -0.39 | 7.8% | 21.2% | 1105.0% | 257.9% |
Historical Dividends
Financial Ratios
| EPS | 0.06 sen |
| Trailing PE (Sector Median: 19.5) | 41.3 |
| PEG | 41.3 |
| Altman Z | 0.6 |
| Beaver | -0.367 |
| Current Ratio | 2.32 |
| Debt-Equity (DE) Ratio | 0.75 |
| FCF Yield | -17.98 % |
| Revenue QoQ | 1309.7 % |
| Revenue YoY | 2944.09% |
| Profit QoQ | -187.38 % |
| Profit YoY | 62.6 % |
| Profit Margin (Sector Median: 3.2) | 3.07 % |
| ROE (ROIC: 3.7) | 3.7 % |
| Dividend Per Share (DPS) | 0.0 sen |
| Dividend Yield (DY) | 0.0 % |
Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 19.5) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 3.2) | |
| ROE (ROIC: 3.7) | |
| Altman Z |
Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.02 | Consistent QR FV |
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | -2.07 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 0.0 |
| Expected Revenue (M) | 0.0 |
| Expected Growth (%) | 0.0 |
Directors Share Purchases (Beta)
MR PUAN CHAN CHEONG reduced 9000000.0 units announced on 15 Sep 2021 at ~RM0.1
MR PUAN CHAN CHEONG reduced 65800.0 units announced on 10 Sep 2021 at ~RM0.11
MR PUAN CHAN CHEONG reduced 15705000.0 units announced on 02 Sep 2021 at ~RM0.11
MR PUAN CHAN CHEONG reduced 4596600.0 units announced on 27 Aug 2021 at ~RM0.105
MR PUAN CHAN CHEONG reduced 5950000.0 units announced on 25 Aug 2021 at ~RM0.105
MR PUAN CHAN CHEONG reduced 29642500.0 units announced on 23 Aug 2021 at ~RM0.11
MR PUAN CHAN CHEONG reduced 47275500.0 units announced on 25 Mar 2021 at ~RM0.22
MR PUAN CHAN CHEONG reduced 43350900.0 units announced on 23 Mar 2021 at ~RM0.3325
MR PUAN CHAN CHEONG reduced 3550000.0 units announced on 22 Mar 2021 at ~RM1.33
MR PUAN CHAN CHEONG reduced 1700000.0 units announced on 17 Mar 2021 at ~RM1.97
MR PUAN CHAN CHEONG reduced 200000.0 units announced on 10 Dec 2020 at ~RM2.28
Summary
Market Cap: 94 M.
Number of Shares: 3773 M.
Adjusted Float: 70.7%.
Stock highly correlated with
HLT (56%)
VIZIONE (54%)
FFB (52%)
OKA (52%)
G3 Global Berhad (formerly known as Yen Global Berhad) was acquired by Green Packet Berhad in 2016, which established the Group's venture into the ICT business via the acquisition of Atilze Digital Sdn Bhd and Atilze AI Sdn Bhd. Specializing in Internet of Things (IoT) solutions and Artificial Intelligence (AI). G3 Global Berhad provides end-to-end delivery of connected devices, cloud based data-driven applications and services for Connected Vehicles, Public Safety Surveillance, Face Recognition Access Control, Smart Homes, Smart Building, Intelligent City, Smart Agriculture and solutions built on Low-Power Wide-Area Network (LPWAN) especially on LoRa technologies.
Sectors: Personal Goods, Consumer Products & Services, Internet of Things (IoT), Penny Stocks
Share Registrar: SECURITIES SERVICES (HOLDINGS) SDN BHD
Code: 7184
Website: http://www.g3global.com.my/
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
No warrants listed
Top Shareholdings
Updated on 22-Mar-2023
| Shareholder | % | Value (M) |
|---|---|---|
| Greenfield Hills Sdn Bhd | 11.1% | 10.47 |
| Global Man Capital Sdn Bhd | 9.24% | 8.72 |
| Dream Life Travels Sdn Bhd | 2.92% | 2.75 |
| Sterling Ambience Sdn Bhd | 2.89% | 2.73 |
| Suresh A/L Nagoruan | 2.76% | 2.6 |
| Bytecloud Sdn Bhd | 2.75% | 2.59 |
| Databliss Sdn Bhd | 2.45% | 2.31 |
| Bastien Bin Onn | 2.41% | 2.27 |
| Saied Mohamed Bin Mohamed Arif | 2.37% | 2.24 |
| Medinis Sdn Bhd | 2.12% | 2.0 |
| Lee Choon Hooi | 2.04% | 1.92 |
| Dato' Sri Aminul Islam Bin Abdul Nor | 1.97% | 1.86 |
| Loh Yim Quinn | 1.66% | 1.57 |
| Chow Dai Ying | 1.64% | 1.55 |
| Mohamed Faroz Bin Mohamed Jakel | 1.38% | 1.3 |
| Instacloud Sdn Bhd | 1.37% | 1.29 |
| Ng Ah Bah @ Ng See Kai | 0.82% | 0.77 |
| Yeoh Swee Thing | 0.82% | 0.77 |
| Proven Venture Capital Plt | 0.82% | 0.77 |
| Mandikandamurthy Velayoudam | 0.78% | 0.74 |
| Everegion Sdn Bhd | 0.7% | 0.66 |
| Tan Chong Seng | 0.48% | 0.45 |
| Wong Chum Ming | 0.47% | 0.44 |
| Lee Chin Ling | 0.42% | 0.4 |
| Perumal A/L Manimaran | 0.41% | 0.39 |
| Jiang Wenlin | 0.4% | 0.38 |
| Anitha Binti Mohamed Haniffa | 0.38% | 0.36 |
| Tay Seng Chew | 0.34% | 0.32 |
| Muthukumar A/L Ayarpadde | 0.32% | 0.3 |
| Yeoh Seng Liong @ Yeoh Phaik Kee | 0.26% | 0.25 |