[GPACKET] YoY Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -148.36%
YoY- -177.45%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 785,588 547,333 618,539 609,600 399,243 356,970 371,835 12.71%
PBT -62,464 -145,494 -73,560 -49,959 -61,525 -16,890 76,041 -
Tax -1 -315 -19 563 52 -92 -4,585 -74.05%
NP -62,465 -145,809 -73,579 -49,396 -61,473 -16,982 71,456 -
-
NP to SH -62,267 153,564 -73,099 -43,689 56,408 -16,620 71,465 -
-
Tax Rate - - - - - - 6.03% -
Total Cost 848,053 693,142 692,118 658,996 460,716 373,952 300,379 18.06%
-
Net Worth 67,288 166,489 401,233 265,082 174,527 169,291 131,177 -10.13%
Dividend
31/03/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 67,288 166,489 401,233 265,082 174,527 169,291 131,177 -10.13%
NOSH 1,997,629 1,403,167 1,164,421 933,553 908,923 758,720 690,446 18.53%
Ratio Analysis
31/03/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin -7.95% -26.64% -11.90% -8.10% -15.40% -4.76% 19.22% -
ROE -92.54% 92.24% -18.22% -16.48% 32.32% -9.82% 54.48% -
Per Share
31/03/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 46.70 42.74 58.58 66.69 52.61 48.50 53.86 -2.25%
EPS -3.70 -12.00 -6.90 -4.80 -7.70 -2.30 10.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.13 0.38 0.29 0.23 0.23 0.19 -22.06%
Adjusted Per Share Value based on latest NOSH - 933,553
31/03/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 34.15 23.79 26.88 26.50 17.35 15.52 16.16 12.71%
EPS -2.71 6.67 -3.18 -1.90 2.45 -0.72 3.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0292 0.0724 0.1744 0.1152 0.0759 0.0736 0.057 -10.15%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 31/03/23 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.04 0.08 0.42 0.69 0.315 0.55 0.28 -
P/RPS 0.09 0.19 0.72 1.03 0.60 1.13 0.52 -24.47%
P/EPS -1.08 0.67 -6.07 -14.44 4.24 -24.36 2.71 -
EY -92.54 149.88 -16.48 -6.93 23.60 -4.11 36.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.62 1.11 2.38 1.37 2.39 1.47 -5.97%
Price Multiplier on Announcement Date
31/03/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 26/05/23 28/02/22 23/03/21 28/02/20 26/02/19 28/02/18 28/02/17 -
Price 0.04 0.085 0.38 0.715 0.34 0.48 0.27 -
P/RPS 0.09 0.20 0.65 1.07 0.65 0.99 0.50 -23.99%
P/EPS -1.08 0.71 -5.49 -14.96 4.57 -21.26 2.61 -
EY -92.54 141.07 -18.22 -6.68 21.86 -4.70 38.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.65 1.00 2.47 1.48 2.09 1.42 -5.45%

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