[GPACKET] YoY Quarter Result on 30-Sep-2021 [#3]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 61.12%
YoY- -181.19%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 252,706 175,894 119,158 162,669 185,613 92,444 97,160 16.51%
PBT 820 -8,083 -19,530 -7,582 4,851 -13,792 -5,900 -
Tax -20 -19 2 -167 -950 -182 611 -
NP 800 -8,102 -19,528 -7,749 3,901 -13,974 -5,289 -
-
NP to SH 820 -8,088 -19,146 -6,809 5,604 -13,602 -7,462 -
-
Tax Rate 2.44% - - - 19.58% - - -
Total Cost 251,906 183,996 138,686 170,418 181,712 106,418 102,449 15.46%
-
Net Worth 60,064 80,330 261,060 357,794 272,771 144,156 131,581 -11.78%
Dividend
31/12/23 31/12/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 60,064 80,330 261,060 357,794 272,771 144,156 131,581 -11.78%
NOSH 2,002,629 1,961,397 1,353,115 1,109,421 911,551 758,720 758,720 16.78%
Ratio Analysis
31/12/23 31/12/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 0.32% -4.61% -16.39% -4.76% 2.10% -15.12% -5.44% -
ROE 1.37% -10.07% -7.33% -1.90% 2.05% -9.44% -5.67% -
Per Share
31/12/23 31/12/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 12.62 10.95 9.59 16.37 20.41 12.18 13.29 -0.82%
EPS 0.04 -0.50 -1.50 -0.70 0.60 -1.80 -0.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.05 0.21 0.36 0.30 0.19 0.18 -24.90%
Adjusted Per Share Value based on latest NOSH - 1,353,115
31/12/23 31/12/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 10.98 7.65 5.18 7.07 8.07 4.02 4.22 16.51%
EPS 0.04 -0.35 -0.83 -0.30 0.24 -0.59 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0261 0.0349 0.1135 0.1555 0.1186 0.0627 0.0572 -11.78%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/12/23 30/12/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.04 0.055 0.12 0.505 0.755 0.375 0.345 -
P/RPS 0.32 0.50 1.25 3.09 3.70 3.08 2.60 -28.46%
P/EPS 97.67 -10.93 -7.79 -73.71 122.50 -20.92 -33.80 -
EY 1.02 -9.15 -12.83 -1.36 0.82 -4.78 -2.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.10 0.57 1.40 2.52 1.97 1.92 -5.70%
Price Multiplier on Announcement Date
31/12/23 31/12/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/02/24 22/02/23 29/11/21 11/11/20 26/11/19 27/11/18 29/11/17 -
Price 0.045 0.055 0.105 0.455 0.705 0.34 0.435 -
P/RPS 0.36 0.50 1.10 2.78 3.45 2.79 3.27 -29.72%
P/EPS 109.87 -10.93 -6.82 -66.41 114.38 -18.97 -42.61 -
EY 0.91 -9.15 -14.67 -1.51 0.87 -5.27 -2.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.10 0.50 1.26 2.35 1.79 2.42 -7.36%

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