[GPACKET] YoY Annualized Quarter 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- -198.45%
YoY- -96.88%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 579,086 570,844 588,216 391,740 426,184 317,300 350,436 8.36%
PBT -60,758 76,632 -139,928 -58,224 -30,308 -22,232 79,316 -
Tax -352 -1,276 -1,292 -884 -900 664 -1,616 -21.63%
NP -61,110 75,356 -141,220 -59,108 -31,208 -21,568 77,700 -
-
NP to SH -60,808 75,232 -136,296 -55,536 -28,208 -21,528 77,724 -
-
Tax Rate - 1.67% - - - - 2.04% -
Total Cost 640,196 495,488 729,436 450,848 457,392 338,868 272,736 14.62%
-
Net Worth 73,583 378,116 158,809 154,516 172,382 142,692 76,336 -0.58%
Dividend
30/06/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 73,583 378,116 158,809 154,516 172,382 142,692 76,336 -0.58%
NOSH 1,603,167 1,258,523 935,957 908,923 783,555 758,720 693,964 14.33%
Ratio Analysis
30/06/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin -10.55% 13.20% -24.01% -15.09% -7.32% -6.80% 22.17% -
ROE -82.64% 19.90% -85.82% -35.94% -16.36% -15.09% 101.82% -
Per Share
30/06/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 39.35 48.31 62.97 43.10 54.39 42.25 50.50 -3.91%
EPS -4.20 6.40 -14.40 -6.00 -3.60 -2.80 11.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.32 0.17 0.17 0.22 0.19 0.11 -11.84%
Adjusted Per Share Value based on latest NOSH - 908,923
30/06/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 25.17 24.81 25.57 17.03 18.52 13.79 15.23 8.36%
EPS -2.64 3.27 -5.92 -2.41 -1.23 -0.94 3.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.032 0.1643 0.069 0.0672 0.0749 0.062 0.0332 -0.58%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 30/06/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.06 0.37 0.49 0.31 0.395 0.325 0.24 -
P/RPS 0.15 0.77 0.78 0.72 0.73 0.77 0.48 -16.97%
P/EPS -1.45 5.81 -3.36 -5.07 -10.97 -11.34 2.14 -
EY -68.86 17.21 -29.78 -19.71 -9.11 -8.82 46.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.16 2.88 1.82 1.80 1.71 2.18 -9.10%
Price Multiplier on Announcement Date
30/06/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 25/08/22 24/05/21 30/06/20 28/05/19 30/05/18 23/05/17 25/05/16 -
Price 0.055 0.29 0.505 0.325 0.285 0.42 0.255 -
P/RPS 0.14 0.60 0.80 0.75 0.52 0.99 0.50 -18.42%
P/EPS -1.33 4.55 -3.46 -5.32 -7.92 -14.65 2.28 -
EY -75.13 21.95 -28.89 -18.80 -12.63 -6.83 43.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.91 2.97 1.91 1.30 2.21 2.32 -11.25%

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