[GPACKET] YoY Quarter Result on 31-Mar-2022

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
24-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022
Profit Trend
QoQ- 80.79%
YoY- -206.22%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Quarter Result
31/03/22 31/12/14 31/12/13 31/03/14 30/06/14 31/03/13 30/06/13 CAGR
Revenue 102,342 97,810 161,514 131,222 72,470 149,341 150,917 -4.33%
PBT -19,822 -22,455 -25,679 -19,481 7,967 -36,544 -33,222 -5.72%
Tax -153 -899 -965 1,975 -88,506 -162 -174 -1.45%
NP -19,975 -23,354 -26,644 -17,506 -80,539 -36,706 -33,396 -5.70%
-
NP to SH -19,978 -23,348 -12,290 -1,386 -50,320 -19,805 -19,814 0.09%
-
Tax Rate - - - - 1,110.91% - - -
Total Cost 122,317 121,164 188,158 148,728 153,009 186,047 184,313 -4.57%
-
Net Worth 84,190 151,075 75,105 76,229 20,679 122,927 102,486 -2.22%
Dividend
31/03/22 31/12/14 31/12/13 31/03/14 30/06/14 31/03/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/14 31/12/13 31/03/14 30/06/14 31/03/13 30/06/13 CAGR
Net Worth 84,190 151,075 75,105 76,229 20,679 122,927 102,486 -2.22%
NOSH 1,403,167 686,705 682,777 692,999 689,315 682,931 683,241 8.56%
Ratio Analysis
31/03/22 31/12/14 31/12/13 31/03/14 30/06/14 31/03/13 30/06/13 CAGR
NP Margin -19.52% -23.88% -16.50% -13.34% -111.13% -24.58% -22.13% -
ROE -23.73% -15.45% -16.36% -1.82% -243.33% -16.11% -19.33% -
Per Share
31/03/22 31/12/14 31/12/13 31/03/14 30/06/14 31/03/13 30/06/13 CAGR
RPS 7.29 14.24 23.66 18.94 10.51 21.87 22.09 -11.89%
EPS -1.40 -3.40 -1.80 -0.20 -7.30 -2.90 -2.90 -7.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.22 0.11 0.11 0.03 0.18 0.15 -9.93%
Adjusted Per Share Value based on latest NOSH - 1,403,167
31/03/22 31/12/14 31/12/13 31/03/14 30/06/14 31/03/13 30/06/13 CAGR
RPS 4.45 4.25 7.02 5.70 3.15 6.49 6.56 -4.33%
EPS -0.87 -1.01 -0.53 -0.06 -2.19 -0.86 -0.86 0.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0366 0.0657 0.0326 0.0331 0.009 0.0534 0.0445 -2.20%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/14 31/12/13 31/03/14 30/06/14 31/03/13 30/06/13 CAGR
Date 31/03/22 31/12/14 31/12/13 31/03/14 30/06/14 29/03/13 28/06/13 -
Price 0.11 0.32 0.45 0.455 0.35 0.355 0.405 -
P/RPS 1.51 2.25 1.90 2.40 3.33 1.62 1.83 -2.17%
P/EPS -7.73 -9.41 -25.00 -227.50 -4.79 -12.24 -13.97 -6.53%
EY -12.94 -10.63 -4.00 -0.44 -20.86 -8.17 -7.16 6.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.45 4.09 4.14 11.67 1.97 2.70 -4.34%
Price Multiplier on Announcement Date
31/03/22 31/12/14 31/12/13 31/03/14 30/06/14 31/03/13 30/06/13 CAGR
Date 24/05/22 26/02/15 28/02/14 21/05/14 29/08/14 21/05/13 06/08/13 -
Price 0.08 0.32 0.42 0.39 0.35 0.405 0.33 -
P/RPS 1.10 2.25 1.78 2.06 3.33 1.85 1.49 -3.40%
P/EPS -5.62 -9.41 -23.33 -195.00 -4.79 -13.97 -11.38 -7.74%
EY -17.80 -10.63 -4.29 -0.51 -20.86 -7.16 -8.79 8.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.45 3.82 3.55 11.67 2.25 2.20 -5.58%

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