[GPACKET] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -124.61%
YoY- -96.88%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 609,600 407,874 222,262 97,935 399,243 302,575 210,131 103.01%
PBT -49,959 -19,893 -24,743 -14,556 -61,525 -32,851 -19,058 89.78%
Tax 563 -1,902 -952 -221 52 -134 47 421.16%
NP -49,396 -21,795 -25,695 -14,777 -61,473 -32,985 -19,011 88.66%
-
NP to SH -43,689 -17,591 -23,195 -13,884 56,408 -30,870 -17,268 85.36%
-
Tax Rate - - - - - - - -
Total Cost 658,996 429,669 247,957 112,712 460,716 335,560 229,142 101.84%
-
Net Worth 265,082 272,771 181,784 154,516 174,527 144,156 159,331 40.27%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 265,082 272,771 181,784 154,516 174,527 144,156 159,331 40.27%
NOSH 933,553 911,551 908,923 908,923 908,923 758,720 758,720 14.78%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -8.10% -5.34% -11.56% -15.09% -15.40% -10.90% -9.05% -
ROE -16.48% -6.45% -12.76% -8.99% 32.32% -21.41% -10.84% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 66.69 44.86 24.45 10.77 52.61 39.88 27.70 79.34%
EPS -4.80 -1.90 -2.60 -1.50 -7.70 -4.10 -2.30 63.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.30 0.20 0.17 0.23 0.19 0.21 23.93%
Adjusted Per Share Value based on latest NOSH - 908,923
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 26.50 17.73 9.66 4.26 17.35 13.15 9.13 103.08%
EPS -1.90 -0.76 -1.01 -0.60 2.45 -1.34 -0.75 85.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1152 0.1186 0.079 0.0672 0.0759 0.0627 0.0693 40.19%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.69 0.755 0.355 0.31 0.315 0.375 0.375 -
P/RPS 1.03 1.68 1.45 2.88 0.60 0.94 1.35 -16.46%
P/EPS -14.44 -39.02 -13.91 -20.29 4.24 -9.22 -16.48 -8.41%
EY -6.93 -2.56 -7.19 -4.93 23.60 -10.85 -6.07 9.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 2.52 1.78 1.82 1.37 1.97 1.79 20.85%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 26/11/19 27/08/19 28/05/19 26/02/19 27/11/18 27/08/18 -
Price 0.715 0.705 0.615 0.325 0.34 0.34 0.41 -
P/RPS 1.07 1.57 2.51 3.02 0.65 0.85 1.48 -19.39%
P/EPS -14.96 -36.44 -24.10 -21.28 4.57 -8.36 -18.01 -11.60%
EY -6.68 -2.74 -4.15 -4.70 21.86 -11.97 -5.55 13.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.47 2.35 3.08 1.91 1.48 1.79 1.95 17.01%

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