[GPACKET] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 332.29%
YoY- 310.08%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 612,448 579,086 409,368 547,333 515,626 535,124 570,844 4.79%
PBT -46,890 -60,758 -79,288 -145,494 -55,144 -43,656 76,632 -
Tax 24 -352 -612 -315 -570 -860 -1,276 -
NP -46,866 -61,110 -79,900 -145,809 -55,714 -44,516 75,356 -
-
NP to SH -138,092 -60,808 -79,912 153,564 -66,109 -60,872 75,232 -
-
Tax Rate - - - - - - 1.67% -
Total Cost 659,314 640,196 489,268 693,142 571,341 579,640 495,488 20.95%
-
Net Worth 75,799 73,583 84,190 166,489 261,060 256,314 378,116 -65.71%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 75,799 73,583 84,190 166,489 261,060 256,314 378,116 -65.71%
NOSH 1,603,167 1,603,167 1,403,167 1,403,167 1,353,115 1,259,408 1,258,523 17.49%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -7.65% -10.55% -19.52% -26.64% -10.81% -8.32% 13.20% -
ROE -182.18% -82.64% -94.92% 92.24% -25.32% -23.75% 19.90% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 40.40 39.35 29.17 42.74 41.48 43.84 48.31 -11.22%
EPS -3.07 -4.20 -5.60 -12.00 -5.33 -5.00 6.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.06 0.13 0.21 0.21 0.32 -70.95%
Adjusted Per Share Value based on latest NOSH - 1,403,167
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 26.62 25.17 17.79 23.79 22.41 23.26 24.81 4.80%
EPS -6.00 -2.64 -3.47 6.67 -2.87 -2.65 3.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0329 0.032 0.0366 0.0724 0.1135 0.1114 0.1643 -65.73%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.035 0.06 0.11 0.08 0.12 0.25 0.37 -
P/RPS 0.09 0.15 0.38 0.19 0.29 0.57 0.77 -76.06%
P/EPS -0.38 -1.45 -1.93 0.67 -2.26 -5.01 5.81 -
EY -260.26 -68.86 -51.77 149.88 -44.32 -19.95 17.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.20 1.83 0.62 0.57 1.19 1.16 -28.56%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 22/11/22 25/08/22 24/05/22 28/02/22 29/11/21 29/09/21 24/05/21 -
Price 0.05 0.055 0.08 0.085 0.105 0.12 0.29 -
P/RPS 0.12 0.14 0.27 0.20 0.25 0.27 0.60 -65.76%
P/EPS -0.55 -1.33 -1.40 0.71 -1.97 -2.41 4.55 -
EY -182.18 -75.13 -71.19 141.07 -50.65 -41.56 21.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.10 1.33 0.65 0.50 0.57 0.91 6.48%

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