[GPACKET] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -10.28%
YoY- -223.22%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 609,600 504,542 411,373 390,632 399,243 400,366 405,082 31.22%
PBT -49,960 -48,567 -67,210 -68,502 -61,523 -35,093 -27,201 49.81%
Tax 564 -1,715 -947 55 51 -612 181 112.89%
NP -49,396 -50,282 -68,157 -68,447 -61,472 -35,705 -27,020 49.34%
-
NP to SH -43,689 -53,168 -72,374 -73,278 -66,446 -33,491 -27,351 36.53%
-
Tax Rate - - - - - - - -
Total Cost 658,996 554,824 479,530 459,079 460,715 436,071 432,102 32.39%
-
Net Worth 265,082 272,771 181,784 154,516 174,527 144,156 159,331 40.27%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 265,082 272,771 181,784 154,516 174,527 144,156 159,331 40.27%
NOSH 933,553 911,551 908,923 908,923 908,923 758,720 758,720 14.78%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -8.10% -9.97% -16.57% -17.52% -15.40% -8.92% -6.67% -
ROE -16.48% -19.49% -39.81% -47.42% -38.07% -23.23% -17.17% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 66.69 55.49 45.26 42.98 52.61 52.77 53.39 15.93%
EPS -4.78 -5.85 -7.96 -8.06 -8.76 -4.41 -3.60 20.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.30 0.20 0.17 0.23 0.19 0.21 23.93%
Adjusted Per Share Value based on latest NOSH - 908,923
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 26.50 21.93 17.88 16.98 17.35 17.40 17.61 31.22%
EPS -1.90 -2.31 -3.15 -3.19 -2.89 -1.46 -1.19 36.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1152 0.1186 0.079 0.0672 0.0759 0.0627 0.0693 40.19%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.69 0.755 0.355 0.31 0.315 0.375 0.375 -
P/RPS 1.03 1.36 0.78 0.72 0.60 0.71 0.70 29.27%
P/EPS -14.44 -12.91 -4.46 -3.85 -3.60 -8.50 -10.40 24.38%
EY -6.93 -7.75 -22.43 -26.01 -27.80 -11.77 -9.61 -19.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 2.52 1.78 1.82 1.37 1.97 1.79 20.85%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 26/11/19 27/08/19 28/05/19 26/02/19 27/11/18 27/08/18 -
Price 0.715 0.705 0.615 0.325 0.34 0.34 0.41 -
P/RPS 1.07 1.27 1.36 0.76 0.65 0.64 0.77 24.45%
P/EPS -14.96 -12.06 -7.72 -4.03 -3.88 -7.70 -11.37 20.01%
EY -6.68 -8.29 -12.95 -24.81 -25.75 -12.98 -8.79 -16.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.47 2.35 3.08 1.91 1.48 1.79 1.95 17.01%

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