[GPACKET] QoQ TTM Result on 31-Dec-2022 [#3]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
22-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- 70.76%
YoY- 74.19%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 671,775 658,094 683,246 635,230 619,949 569,314 506,964 20.62%
PBT -23,709 -28,147 -42,642 -43,251 -139,304 -154,046 -184,474 -74.50%
Tax -19 175 152 -1 131 -61 -149 -74.63%
NP -23,728 -27,972 -42,490 -43,252 -139,173 -154,107 -184,623 -74.50%
-
NP to SH -23,629 -24,419 -38,821 -39,633 -135,527 -153,533 -192,350 -75.25%
-
Tax Rate - - - - - - - -
Total Cost 695,503 686,066 725,736 678,482 759,122 723,421 691,587 0.37%
-
Net Worth 60,064 60,049 67,288 80,330 75,799 73,583 84,190 -20.14%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 60,064 60,049 67,288 80,330 75,799 73,583 84,190 -20.14%
NOSH 2,002,629 2,002,629 1,997,629 1,961,397 1,603,167 1,603,167 1,403,167 26.73%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -3.53% -4.25% -6.22% -6.81% -22.45% -27.07% -36.42% -
ROE -39.34% -40.66% -57.69% -49.34% -178.80% -208.65% -228.47% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 33.55 32.88 40.62 39.54 40.89 38.68 36.13 -4.81%
EPS -1.18 -1.22 -2.31 -2.47 -8.94 -10.43 -13.71 -80.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.03 0.04 0.05 0.05 0.05 0.06 -36.97%
Adjusted Per Share Value based on latest NOSH - 1,961,397
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 29.20 28.60 29.70 27.61 26.95 24.75 22.04 20.60%
EPS -1.03 -1.06 -1.69 -1.72 -5.89 -6.67 -8.36 -75.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0261 0.0261 0.0292 0.0349 0.0329 0.032 0.0366 -20.16%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.04 0.03 0.04 0.055 0.035 0.06 0.11 -
P/RPS 0.12 0.09 0.10 0.14 0.09 0.16 0.30 -45.68%
P/EPS -3.39 -2.46 -1.73 -2.23 -0.39 -0.58 -0.80 161.63%
EY -29.50 -40.66 -57.69 -44.85 -255.42 -173.88 -124.62 -61.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.00 1.00 1.10 0.70 1.20 1.83 -19.14%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 30/11/23 30/08/23 26/05/23 22/02/23 22/11/22 25/08/22 24/05/22 -
Price 0.045 0.04 0.04 0.055 0.05 0.055 0.08 -
P/RPS 0.13 0.12 0.10 0.14 0.12 0.14 0.22 -29.55%
P/EPS -3.81 -3.28 -1.73 -2.23 -0.56 -0.53 -0.58 250.34%
EY -26.23 -30.50 -57.69 -44.85 -178.80 -189.68 -171.35 -71.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.33 1.00 1.10 1.00 1.10 1.33 8.34%

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