[GPACKET] QoQ Cumulative Quarter Result on 30-Jun-2022 [#1]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#1]
Profit Trend
QoQ- -52.19%
YoY- 0.11%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 785,588 635,230 459,336 289,543 102,342 547,333 386,720 60.46%
PBT -62,464 -43,251 -35,168 -30,379 -19,822 -145,494 -41,358 31.67%
Tax -1 -1 18 -176 -153 -315 -428 -98.24%
NP -62,465 -43,252 -35,150 -30,555 -19,975 -145,809 -41,786 30.77%
-
NP to SH -62,267 -43,101 -103,569 -30,404 -19,978 153,564 -49,582 16.41%
-
Tax Rate - - - - - - - -
Total Cost 848,053 678,482 494,486 320,098 122,317 693,142 428,506 57.69%
-
Net Worth 67,288 80,330 75,799 73,583 84,190 166,489 261,060 -59.53%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 67,288 80,330 75,799 73,583 84,190 166,489 261,060 -59.53%
NOSH 1,997,629 1,961,397 1,603,167 1,603,167 1,403,167 1,403,167 1,353,115 29.68%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin -7.95% -6.81% -7.65% -10.55% -19.52% -26.64% -10.81% -
ROE -92.54% -53.65% -136.64% -41.32% -23.73% 92.24% -18.99% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 46.70 39.54 30.30 19.67 7.29 42.74 31.11 31.13%
EPS -3.70 -2.70 -2.30 -2.10 -1.40 -12.00 -4.00 -5.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.05 0.05 0.05 0.06 0.13 0.21 -66.92%
Adjusted Per Share Value based on latest NOSH - 1,603,167
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 34.15 27.61 19.97 12.58 4.45 23.79 16.81 60.47%
EPS -2.71 -1.87 -4.50 -1.32 -0.87 6.67 -2.16 16.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0292 0.0349 0.0329 0.032 0.0366 0.0724 0.1135 -59.58%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.04 0.055 0.035 0.06 0.11 0.08 0.12 -
P/RPS 0.09 0.14 0.12 0.30 1.51 0.19 0.39 -62.41%
P/EPS -1.08 -2.05 -0.51 -2.90 -7.73 0.67 -3.01 -49.53%
EY -92.54 -48.78 -195.19 -34.43 -12.94 149.88 -33.24 98.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.10 0.70 1.20 1.83 0.62 0.57 45.51%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 26/05/23 22/02/23 22/11/22 25/08/22 24/05/22 28/02/22 29/11/21 -
Price 0.04 0.055 0.05 0.055 0.08 0.085 0.105 -
P/RPS 0.09 0.14 0.17 0.28 1.10 0.20 0.34 -58.80%
P/EPS -1.08 -2.05 -0.73 -2.66 -5.62 0.71 -2.63 -44.78%
EY -92.54 -48.78 -136.64 -37.56 -17.80 141.07 -37.99 81.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.10 1.00 1.10 1.33 0.65 0.50 58.80%

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