[GPACKET] YoY TTM Result on 31-Mar-2020 [#1]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -46.21%
YoY- 12.83%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 658,094 569,314 614,196 658,719 390,632 384,191 363,551 9.95%
PBT -28,147 -154,046 -19,420 -70,386 -68,502 -18,908 50,657 -
Tax 175 -61 -15 462 55 -483 -4,015 -
NP -27,972 -154,107 -19,435 -69,924 -68,447 -19,391 46,642 -
-
NP to SH -24,419 -153,533 -20,217 -63,879 -73,278 -22,671 46,655 -
-
Tax Rate - - - - - - 7.93% -
Total Cost 686,066 723,421 633,631 728,643 459,079 403,582 316,909 13.14%
-
Net Worth 60,049 73,583 378,116 158,809 154,516 166,918 142,692 -12.92%
Dividend
30/06/23 30/06/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 60,049 73,583 378,116 158,809 154,516 166,918 142,692 -12.92%
NOSH 2,002,629 1,603,167 1,258,523 935,957 908,923 758,720 758,720 16.79%
Ratio Analysis
30/06/23 30/06/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -4.25% -27.07% -3.16% -10.62% -17.52% -5.05% 12.83% -
ROE -40.66% -208.65% -5.35% -40.22% -47.42% -13.58% 32.70% -
Per Share
30/06/23 30/06/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 32.88 38.68 51.98 70.51 42.98 50.64 48.41 -5.99%
EPS -1.22 -10.43 -1.71 -6.84 -8.06 -2.99 6.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.05 0.32 0.17 0.17 0.22 0.19 -25.56%
Adjusted Per Share Value based on latest NOSH - 935,957
30/06/23 30/06/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 28.60 24.75 26.70 28.63 16.98 16.70 15.80 9.95%
EPS -1.06 -6.67 -0.88 -2.78 -3.19 -0.99 2.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0261 0.032 0.1643 0.069 0.0672 0.0726 0.062 -12.92%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 30/06/23 30/06/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.03 0.06 0.37 0.49 0.31 0.395 0.325 -
P/RPS 0.09 0.16 0.71 0.69 0.72 0.78 0.67 -27.46%
P/EPS -2.46 -0.58 -21.63 -7.17 -3.85 -13.22 5.23 -
EY -40.66 -173.88 -4.62 -13.96 -26.01 -7.56 19.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.20 1.16 2.88 1.82 1.80 1.71 -8.22%
Price Multiplier on Announcement Date
30/06/23 30/06/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 30/08/23 25/08/22 24/05/21 30/06/20 28/05/19 30/05/18 23/05/17 -
Price 0.04 0.055 0.29 0.50 0.325 0.285 0.42 -
P/RPS 0.12 0.14 0.56 0.71 0.76 0.56 0.87 -27.15%
P/EPS -3.28 -0.53 -16.95 -7.31 -4.03 -9.54 6.76 -
EY -30.50 -189.68 -5.90 -13.68 -24.81 -10.48 14.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.10 0.91 2.94 1.91 1.30 2.21 -7.80%

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