[GPACKET] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 22.01%
YoY- -145.42%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 618,539 454,709 292,040 147,054 609,600 407,874 222,262 97.23%
PBT -73,560 -56,103 -48,521 -34,982 -49,959 -19,893 -24,743 106.07%
Tax -19 -230 -63 -323 563 -1,902 -952 -92.55%
NP -73,579 -56,333 -48,584 -35,305 -49,396 -21,795 -25,695 101.01%
-
NP to SH -73,099 -52,865 -46,056 -34,074 -43,689 -17,591 -23,195 114.20%
-
Tax Rate - - - - - - - -
Total Cost 692,118 511,042 340,624 182,359 658,996 429,669 247,957 97.62%
-
Net Worth 401,233 357,794 208,282 158,809 265,082 272,771 181,784 69.11%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 401,233 357,794 208,282 158,809 265,082 272,771 181,784 69.11%
NOSH 1,164,421 1,109,421 1,008,998 935,957 933,553 911,551 908,923 17.86%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -11.90% -12.39% -16.64% -24.01% -8.10% -5.34% -11.56% -
ROE -18.22% -14.78% -22.11% -21.46% -16.48% -6.45% -12.76% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 58.58 45.75 30.85 15.74 66.69 44.86 24.45 78.57%
EPS -6.90 -5.30 -4.90 -3.60 -4.80 -1.90 -2.60 91.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.36 0.22 0.17 0.29 0.30 0.20 53.10%
Adjusted Per Share Value based on latest NOSH - 935,957
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 26.88 19.76 12.69 6.39 26.50 17.73 9.66 97.22%
EPS -3.18 -2.30 -2.00 -1.48 -1.90 -0.76 -1.01 114.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1744 0.1555 0.0905 0.069 0.1152 0.1186 0.079 69.13%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.42 0.505 0.50 0.49 0.69 0.755 0.355 -
P/RPS 0.72 1.10 1.62 3.11 1.03 1.68 1.45 -37.16%
P/EPS -6.07 -9.49 -10.28 -13.43 -14.44 -39.02 -13.91 -42.32%
EY -16.48 -10.53 -9.73 -7.44 -6.93 -2.56 -7.19 73.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.40 2.27 2.88 2.38 2.52 1.78 -26.90%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 23/03/21 11/11/20 26/08/20 30/06/20 28/02/20 26/11/19 27/08/19 -
Price 0.38 0.455 0.57 0.505 0.715 0.705 0.615 -
P/RPS 0.65 0.99 1.85 3.21 1.07 1.57 2.51 -59.20%
P/EPS -5.49 -8.55 -11.72 -13.85 -14.96 -36.44 -24.10 -62.53%
EY -18.22 -11.69 -8.53 -7.22 -6.68 -2.74 -4.15 166.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.26 2.59 2.97 2.47 2.35 3.08 -52.59%

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