G3 | G3 GLOBAL BERHAD

0.025 (25.0%)
4

T-O (am): 0.000 (08:59:00)
Last updated: 16:18

Fundamental
Technical
Total Score

G3 | G3 GLOBAL BERHAD

iSaham Fundamental Trend

FCON: | Sharpe Ratio: | LTS:


Quarter Reports

Chart:

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: 16.8) 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: 3.3) 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: 16.8)
Profit QoQ
Profit YoY
Profit Margin (Sector Median: 3.3)
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
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only

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
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research

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

MANULFE (67%)

VIZIONE (66%)

FLEXI (65%)

LCTITAN (64%)

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
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
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.