[GPACKET] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 125.73%
YoY- 155.2%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 547,333 386,720 267,562 142,711 618,539 454,709 292,040 51.83%
PBT -145,494 -41,358 -21,828 19,158 -73,560 -56,103 -48,521 107.52%
Tax -315 -428 -430 -319 -19 -230 -63 191.54%
NP -145,809 -41,786 -22,258 18,839 -73,579 -56,333 -48,584 107.64%
-
NP to SH 153,564 -49,582 -30,436 18,808 -73,099 -52,865 -46,056 -
-
Tax Rate - - - 1.67% - - - -
Total Cost 693,142 428,506 289,820 123,872 692,118 511,042 340,624 60.37%
-
Net Worth 166,489 261,060 256,314 378,116 401,233 357,794 208,282 -13.83%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 166,489 261,060 256,314 378,116 401,233 357,794 208,282 -13.83%
NOSH 1,403,167 1,353,115 1,259,408 1,258,523 1,164,421 1,109,421 1,008,998 24.51%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -26.64% -10.81% -8.32% 13.20% -11.90% -12.39% -16.64% -
ROE 92.24% -18.99% -11.87% 4.97% -18.22% -14.78% -22.11% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 42.74 31.11 21.92 12.08 58.58 45.75 30.85 24.20%
EPS -12.00 -4.00 -2.50 1.60 -6.90 -5.30 -4.90 81.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.21 0.21 0.32 0.38 0.36 0.22 -29.51%
Adjusted Per Share Value based on latest NOSH - 1,258,523
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 23.79 16.81 11.63 6.20 26.88 19.76 12.69 51.86%
EPS 6.67 -2.16 -1.32 0.82 -3.18 -2.30 -2.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0724 0.1135 0.1114 0.1643 0.1744 0.1555 0.0905 -13.78%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.08 0.12 0.25 0.37 0.42 0.505 0.50 -
P/RPS 0.19 0.39 1.14 3.06 0.72 1.10 1.62 -75.94%
P/EPS 0.67 -3.01 -10.03 23.25 -6.07 -9.49 -10.28 -
EY 149.88 -33.24 -9.97 4.30 -16.48 -10.53 -9.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.57 1.19 1.16 1.11 1.40 2.27 -57.80%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 29/11/21 29/09/21 24/05/21 23/03/21 11/11/20 26/08/20 -
Price 0.085 0.105 0.12 0.29 0.38 0.455 0.57 -
P/RPS 0.20 0.34 0.55 2.40 0.65 0.99 1.85 -77.21%
P/EPS 0.71 -2.63 -4.81 18.22 -5.49 -8.55 -11.72 -
EY 141.07 -37.99 -20.78 5.49 -18.22 -11.69 -8.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.50 0.57 0.91 1.00 1.26 2.59 -60.11%

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