[GPACKET] QoQ Quarter Result on 31-Mar-2022

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
24-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022
Profit Trend
QoQ- 80.79%
YoY- -206.22%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 175,894 169,793 187,201 102,342 160,613 119,158 124,851 25.59%
PBT -8,083 -4,788 -10,558 -19,822 -104,136 -19,530 -40,986 -66.01%
Tax -19 194 -23 -153 113 2 -111 -69.07%
NP -8,102 -4,594 -10,581 -19,975 -104,023 -19,528 -41,097 -66.02%
-
NP to SH -8,088 -1,140 -10,427 -19,978 -103,982 -19,146 -49,244 -69.91%
-
Tax Rate - - - - - - - -
Total Cost 183,996 174,387 197,782 122,317 264,636 138,686 165,948 7.10%
-
Net Worth 80,330 75,799 73,583 84,190 166,489 261,060 256,314 -53.76%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 80,330 75,799 73,583 84,190 166,489 261,060 256,314 -53.76%
NOSH 1,961,397 1,603,167 1,603,167 1,403,167 1,403,167 1,353,115 1,259,408 34.25%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -4.61% -2.71% -5.65% -19.52% -64.77% -16.39% -32.92% -
ROE -10.07% -1.50% -14.17% -23.73% -62.46% -7.33% -19.21% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 10.95 11.20 12.72 7.29 12.54 9.59 10.23 4.62%
EPS -0.50 -0.30 -0.70 -1.40 -8.10 -1.50 -4.00 -74.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.05 0.06 0.13 0.21 0.21 -61.48%
Adjusted Per Share Value based on latest NOSH - 1,403,167
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 7.65 7.38 8.14 4.45 6.98 5.18 5.43 25.59%
EPS -0.35 -0.05 -0.45 -0.87 -4.52 -0.83 -2.14 -69.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0349 0.0329 0.032 0.0366 0.0724 0.1135 0.1114 -53.77%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.055 0.035 0.06 0.11 0.08 0.12 0.25 -
P/RPS 0.50 0.31 0.47 1.51 0.64 1.25 2.44 -65.14%
P/EPS -10.93 -46.54 -8.47 -7.73 -0.99 -7.79 -6.20 45.78%
EY -9.15 -2.15 -11.81 -12.94 -101.49 -12.83 -16.14 -31.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.70 1.20 1.83 0.62 0.57 1.19 -5.09%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 22/02/23 22/11/22 25/08/22 24/05/22 28/02/22 29/11/21 29/09/21 -
Price 0.055 0.05 0.055 0.08 0.085 0.105 0.12 -
P/RPS 0.50 0.45 0.43 1.10 0.68 1.10 1.17 -43.17%
P/EPS -10.93 -66.49 -7.76 -5.62 -1.05 -6.82 -2.97 137.79%
EY -9.15 -1.50 -12.88 -17.80 -95.52 -14.67 -33.62 -57.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.00 1.10 1.33 0.65 0.50 0.57 54.81%

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