[GPACKET] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -19.18%
YoY- -67.96%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 515,626 606,278 543,832 403,433 345,572 342,128 358,163 6.25%
PBT -55,144 -74,804 -26,524 -43,801 -19,526 96,060 50,080 -
Tax -570 -306 -2,536 -178 513 -2,440 -48,036 -52.20%
NP -55,714 -75,110 -29,060 -43,980 -19,013 93,620 2,044 -
-
NP to SH -66,109 -70,486 -23,454 -41,160 -24,505 93,626 22,084 -
-
Tax Rate - - - - - 2.54% 95.92% -
Total Cost 571,341 681,389 572,892 447,413 364,585 248,508 356,118 8.18%
-
Net Worth 261,060 357,794 272,771 144,156 131,581 123,917 83,736 20.84%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 261,060 357,794 272,771 144,156 131,581 123,917 83,736 20.84%
NOSH 1,353,115 1,109,421 911,551 758,720 758,720 688,431 644,124 13.15%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin -10.81% -12.39% -5.34% -10.90% -5.50% 27.36% 0.57% -
ROE -25.32% -19.70% -8.60% -28.55% -18.62% 75.56% 26.37% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 41.48 61.00 59.81 53.17 47.27 49.70 55.60 -4.76%
EPS -5.33 -7.07 -2.53 -5.47 -2.53 13.60 3.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.36 0.30 0.19 0.18 0.18 0.13 8.31%
Adjusted Per Share Value based on latest NOSH - 758,720
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 22.41 26.35 23.64 17.54 15.02 14.87 15.57 6.25%
EPS -2.87 -3.06 -1.02 -1.79 -1.07 4.07 0.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1135 0.1555 0.1186 0.0627 0.0572 0.0539 0.0364 20.84%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.12 0.505 0.755 0.375 0.345 0.24 0.23 -
P/RPS 0.29 0.83 1.26 0.71 0.73 0.48 0.41 -5.60%
P/EPS -2.26 -7.12 -29.27 -6.91 -10.29 1.76 6.71 -
EY -44.32 -14.04 -3.42 -14.47 -9.72 56.67 14.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 1.40 2.52 1.97 1.92 1.33 1.77 -17.19%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 29/11/21 11/11/20 26/11/19 27/11/18 29/11/17 23/11/16 26/11/15 -
Price 0.105 0.455 0.705 0.34 0.435 0.26 0.28 -
P/RPS 0.25 0.75 1.18 0.64 0.92 0.52 0.50 -10.90%
P/EPS -1.97 -6.42 -27.33 -6.27 -12.98 1.91 8.17 -
EY -50.65 -15.59 -3.66 -15.96 -7.71 52.31 12.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 1.26 2.35 1.79 2.42 1.44 2.15 -21.56%

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