[GPACKET] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 202.92%
YoY- 155.2%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 704,968 648,196 579,086 570,844 588,216 391,740 426,184 8.37%
PBT -29,892 15,748 -60,758 76,632 -139,928 -58,224 -30,308 -0.22%
Tax 0 0 -352 -1,276 -1,292 -884 -900 -
NP -29,892 15,748 -61,110 75,356 -141,220 -59,108 -31,208 -0.68%
-
NP to SH -29,892 15,900 -60,808 75,232 -136,296 -55,536 -28,208 0.93%
-
Tax Rate - 0.00% - 1.67% - - - -
Total Cost 734,860 632,448 640,196 495,488 729,436 450,848 457,392 7.87%
-
Net Worth 40,052 60,049 73,583 378,116 158,809 154,516 172,382 -20.81%
Dividend
30/06/24 30/06/23 30/06/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 40,052 60,049 73,583 378,116 158,809 154,516 172,382 -20.81%
NOSH 2,002,629 2,002,629 1,603,167 1,258,523 935,957 908,923 783,555 16.18%
Ratio Analysis
30/06/24 30/06/23 30/06/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin -4.24% 2.43% -10.55% 13.20% -24.01% -15.09% -7.32% -
ROE -74.63% 26.48% -82.64% 19.90% -85.82% -35.94% -16.36% -
Per Share
30/06/24 30/06/23 30/06/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 35.20 32.38 39.35 48.31 62.97 43.10 54.39 -6.72%
EPS -1.60 0.80 -4.20 6.40 -14.40 -6.00 -3.60 -12.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.03 0.05 0.32 0.17 0.17 0.22 -31.84%
Adjusted Per Share Value based on latest NOSH - 1,258,523
30/06/24 30/06/23 30/06/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 30.64 28.17 25.17 24.81 25.57 17.03 18.52 8.38%
EPS -1.30 0.69 -2.64 3.27 -5.92 -2.41 -1.23 0.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0174 0.0261 0.032 0.1643 0.069 0.0672 0.0749 -20.81%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 28/06/24 30/06/23 30/06/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.045 0.03 0.06 0.37 0.49 0.31 0.395 -
P/RPS 0.13 0.09 0.15 0.77 0.78 0.72 0.73 -24.10%
P/EPS -3.01 3.78 -1.45 5.81 -3.36 -5.07 -10.97 -18.67%
EY -33.17 26.48 -68.86 17.21 -29.78 -19.71 -9.11 22.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 1.00 1.20 1.16 2.88 1.82 1.80 3.63%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 14/08/24 30/08/23 25/08/22 24/05/21 30/06/20 28/05/19 30/05/18 -
Price 0.035 0.04 0.055 0.29 0.505 0.325 0.285 -
P/RPS 0.10 0.12 0.14 0.60 0.80 0.75 0.52 -23.17%
P/EPS -2.34 5.04 -1.33 4.55 -3.46 -5.32 -7.92 -17.71%
EY -42.65 19.86 -75.13 21.95 -28.89 -18.80 -12.63 21.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.33 1.10 0.91 2.97 1.91 1.30 4.86%

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