[GPACKET] QoQ Annualized Quarter Result on 31-Dec-2022 [#3]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
22-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- 68.79%
YoY- -128.07%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 691,046 648,196 785,588 635,230 612,448 579,086 409,368 41.72%
PBT 7,174 15,748 -62,464 -43,251 -46,890 -60,758 -79,288 -
Tax 0 0 -1 -1 24 -352 -612 -
NP 7,174 15,748 -62,465 -43,252 -46,866 -61,110 -79,900 -
-
NP to SH 7,250 15,900 -62,267 -43,101 -138,092 -60,808 -79,912 -
-
Tax Rate 0.00% 0.00% - - - - - -
Total Cost 683,872 632,448 848,053 678,482 659,314 640,196 489,268 24.98%
-
Net Worth 60,064 60,049 67,288 80,330 75,799 73,583 84,190 -20.14%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 60,064 60,049 67,288 80,330 75,799 73,583 84,190 -20.14%
NOSH 2,002,629 2,002,629 1,997,629 1,961,397 1,603,167 1,603,167 1,403,167 26.73%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 1.04% 2.43% -7.95% -6.81% -7.65% -10.55% -19.52% -
ROE 12.07% 26.48% -92.54% -53.65% -182.18% -82.64% -94.92% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 34.52 32.38 46.70 39.54 40.40 39.35 29.17 11.86%
EPS 0.40 0.80 -3.70 -2.70 -3.07 -4.20 -5.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.03 0.04 0.05 0.05 0.05 0.06 -36.97%
Adjusted Per Share Value based on latest NOSH - 1,961,397
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 30.04 28.17 34.15 27.61 26.62 25.17 17.79 41.75%
EPS 0.32 0.69 -2.71 -1.87 -6.00 -2.64 -3.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0261 0.0261 0.0292 0.0349 0.0329 0.032 0.0366 -20.16%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.04 0.03 0.04 0.055 0.035 0.06 0.11 -
P/RPS 0.12 0.09 0.09 0.14 0.09 0.15 0.38 -53.59%
P/EPS 11.05 3.78 -1.08 -2.05 -0.38 -1.45 -1.93 -
EY 9.05 26.48 -92.54 -48.78 -260.26 -68.86 -51.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.00 1.00 1.10 0.70 1.20 1.83 -19.14%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 30/11/23 30/08/23 26/05/23 22/02/23 22/11/22 25/08/22 24/05/22 -
Price 0.045 0.04 0.04 0.055 0.05 0.055 0.08 -
P/RPS 0.13 0.12 0.09 0.14 0.12 0.14 0.27 -38.54%
P/EPS 12.43 5.04 -1.08 -2.05 -0.55 -1.33 -1.40 -
EY 8.05 19.86 -92.54 -48.78 -182.18 -75.13 -71.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.33 1.00 1.10 1.00 1.10 1.33 8.34%

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