[GPACKET] QoQ Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 32.42%
YoY- -98.56%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 570,844 618,539 606,278 584,080 588,216 609,600 543,832 3.28%
PBT 76,632 -73,560 -74,804 -97,042 -139,928 -49,959 -26,524 -
Tax -1,276 -19 -306 -126 -1,292 563 -2,536 -36.71%
NP 75,356 -73,579 -75,110 -97,168 -141,220 -49,396 -29,060 -
-
NP to SH 75,232 -73,099 -70,486 -92,112 -136,296 -43,689 -23,454 -
-
Tax Rate 1.67% - - - - - - -
Total Cost 495,488 692,118 681,389 681,248 729,436 658,996 572,892 -9.21%
-
Net Worth 378,116 401,233 357,794 208,282 158,809 265,082 272,771 24.29%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 378,116 401,233 357,794 208,282 158,809 265,082 272,771 24.29%
NOSH 1,258,523 1,164,421 1,109,421 1,008,998 935,957 933,553 911,551 23.96%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 13.20% -11.90% -12.39% -16.64% -24.01% -8.10% -5.34% -
ROE 19.90% -18.22% -19.70% -44.22% -85.82% -16.48% -8.60% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 48.31 58.58 61.00 61.69 62.97 66.69 59.81 -13.25%
EPS 6.40 -6.90 -7.07 -9.80 -14.40 -4.80 -2.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.38 0.36 0.22 0.17 0.29 0.30 4.39%
Adjusted Per Share Value based on latest NOSH - 1,008,998
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 24.81 26.88 26.35 25.39 25.57 26.50 23.64 3.26%
EPS 3.27 -3.18 -3.06 -4.00 -5.92 -1.90 -1.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1643 0.1744 0.1555 0.0905 0.069 0.1152 0.1186 24.24%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.37 0.42 0.505 0.50 0.49 0.69 0.755 -
P/RPS 0.77 0.72 0.83 0.81 0.78 1.03 1.26 -27.96%
P/EPS 5.81 -6.07 -7.12 -5.14 -3.36 -14.44 -29.27 -
EY 17.21 -16.48 -14.04 -19.46 -29.78 -6.93 -3.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.11 1.40 2.27 2.88 2.38 2.52 -40.35%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 24/05/21 23/03/21 11/11/20 26/08/20 30/06/20 28/02/20 26/11/19 -
Price 0.29 0.38 0.455 0.57 0.505 0.715 0.705 -
P/RPS 0.60 0.65 0.75 0.92 0.80 1.07 1.18 -36.26%
P/EPS 4.55 -5.49 -6.42 -5.86 -3.46 -14.96 -27.33 -
EY 21.95 -18.22 -15.59 -17.07 -28.89 -6.68 -3.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.00 1.26 2.59 2.97 2.47 2.35 -46.84%

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