[GPACKET] YoY TTM Result on 30-Sep-2019 [#3]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 26.54%
YoY- -58.75%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 635,230 550,550 656,435 504,542 400,366 374,418 356,458 9.67%
PBT -43,251 -58,815 -86,170 -48,567 -35,093 -10,648 33,764 -
Tax -1 -217 2,235 -1,715 -612 -2,371 7,716 -
NP -43,252 -59,032 -83,935 -50,282 -35,705 -13,019 41,480 -
-
NP to SH -39,633 -69,816 -78,963 -53,168 -33,491 -17,134 41,491 -
-
Tax Rate - - - - - - -22.85% -
Total Cost 678,482 609,582 740,370 554,824 436,071 387,437 314,978 13.05%
-
Net Worth 80,330 261,060 357,794 272,771 144,156 131,581 124,268 -6.73%
Dividend
31/12/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 80,330 261,060 357,794 272,771 144,156 131,581 124,268 -6.73%
NOSH 1,961,397 1,353,115 1,109,421 911,551 758,720 758,720 690,380 18.16%
Ratio Analysis
31/12/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin -6.81% -10.72% -12.79% -9.97% -8.92% -3.48% 11.64% -
ROE -49.34% -26.74% -22.07% -19.49% -23.23% -13.02% 33.39% -
Per Share
31/12/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 39.54 44.29 66.05 55.49 52.77 51.22 51.63 -4.17%
EPS -2.47 -5.62 -7.94 -5.85 -4.41 -2.34 6.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.21 0.36 0.30 0.19 0.18 0.18 -18.51%
Adjusted Per Share Value based on latest NOSH - 911,551
31/12/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 27.61 23.93 28.53 21.93 17.40 16.27 15.49 9.68%
EPS -1.72 -3.03 -3.43 -2.31 -1.46 -0.74 1.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0349 0.1135 0.1555 0.1186 0.0627 0.0572 0.054 -6.74%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/12/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.055 0.12 0.505 0.755 0.375 0.345 0.24 -
P/RPS 0.14 0.27 0.76 1.36 0.71 0.67 0.46 -17.31%
P/EPS -2.23 -2.14 -6.36 -12.91 -8.50 -14.72 3.99 -
EY -44.85 -46.80 -15.73 -7.75 -11.77 -6.79 25.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.57 1.40 2.52 1.97 1.92 1.33 -2.98%
Price Multiplier on Announcement Date
31/12/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 22/02/23 29/11/21 11/11/20 26/11/19 27/11/18 29/11/17 23/11/16 -
Price 0.055 0.105 0.455 0.705 0.34 0.435 0.26 -
P/RPS 0.14 0.24 0.69 1.27 0.64 0.85 0.50 -18.41%
P/EPS -2.23 -1.87 -5.73 -12.06 -7.70 -18.56 4.33 -
EY -44.85 -53.49 -17.46 -8.29 -12.98 -5.39 23.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.50 1.26 2.35 1.79 2.42 1.44 -4.21%

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