[GPACKET] QoQ Cumulative Quarter Result on 31-Mar-2023 [#4]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
26-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Mar-2023 [#4]
Profit Trend
QoQ- -44.47%
YoY- -211.68%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 598,229 345,523 162,049 785,588 635,230 459,336 289,543 62.00%
PBT 4,407 3,587 3,937 -62,464 -43,251 -35,168 -30,379 -
Tax -20 0 0 -1 -1 18 -176 -76.44%
NP 4,387 3,587 3,937 -62,465 -43,252 -35,150 -30,555 -
-
NP to SH 4,445 3,625 3,975 -62,267 -43,101 -103,569 -30,404 -
-
Tax Rate 0.45% 0.00% 0.00% - - - - -
Total Cost 593,842 341,936 158,112 848,053 678,482 494,486 320,098 50.81%
-
Net Worth 60,064 60,064 60,049 67,288 80,330 75,799 73,583 -12.62%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 60,064 60,064 60,049 67,288 80,330 75,799 73,583 -12.62%
NOSH 2,002,629 2,002,629 2,002,629 1,997,629 1,961,397 1,603,167 1,603,167 15.94%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 0.73% 1.04% 2.43% -7.95% -6.81% -7.65% -10.55% -
ROE 7.40% 6.04% 6.62% -92.54% -53.65% -136.64% -41.32% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 29.88 17.26 8.10 46.70 39.54 30.30 19.67 32.04%
EPS 0.20 0.20 0.20 -3.70 -2.70 -2.30 -2.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.03 0.03 0.04 0.05 0.05 0.05 -28.79%
Adjusted Per Share Value based on latest NOSH - 1,997,629
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 26.00 15.02 7.04 34.15 27.61 19.97 12.58 62.03%
EPS 0.19 0.16 0.17 -2.71 -1.87 -4.50 -1.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0261 0.0261 0.0261 0.0292 0.0349 0.0329 0.032 -12.67%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.04 0.04 0.03 0.04 0.055 0.035 0.06 -
P/RPS 0.13 0.23 0.37 0.09 0.14 0.12 0.30 -42.64%
P/EPS 18.02 22.09 15.11 -1.08 -2.05 -0.51 -2.90 -
EY 5.55 4.53 6.62 -92.54 -48.78 -195.19 -34.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.33 1.00 1.00 1.10 0.70 1.20 7.07%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/02/24 30/11/23 30/08/23 26/05/23 22/02/23 22/11/22 25/08/22 -
Price 0.045 0.045 0.04 0.04 0.055 0.05 0.055 -
P/RPS 0.15 0.26 0.49 0.09 0.14 0.17 0.28 -33.96%
P/EPS 20.27 24.85 20.14 -1.08 -2.05 -0.73 -2.66 -
EY 4.93 4.02 4.96 -92.54 -48.78 -136.64 -37.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.50 1.33 1.00 1.10 1.00 1.10 22.90%

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