[GPACKET] YoY TTM 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- -25.26%
YoY- -851.43%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/14 31/12/13 31/03/14 30/06/14 31/03/13 30/06/13 CAGR
Revenue 506,964 390,672 603,430 585,311 506,864 437,834 299,546 6.19%
PBT -184,474 118,097 -125,717 -108,654 -67,465 -88,482 -56,033 14.57%
Tax -149 -141,335 -730 1,407 -86,925 -148 57 -
NP -184,623 -23,238 -126,447 -107,247 -154,390 -88,630 -55,976 14.60%
-
NP to SH -192,350 46,569 -66,326 -47,907 -78,413 -47,397 -29,497 23.87%
-
Tax Rate - 119.68% - - - - - -
Total Cost 691,587 413,910 729,877 692,558 661,254 526,464 355,522 7.89%
-
Net Worth 84,190 151,075 75,105 76,229 20,679 0 0 -
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 0 0 -
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 -36.42% -5.95% -20.95% -18.32% -30.46% -20.24% -18.69% -
ROE -228.47% 30.83% -88.31% -62.85% -379.18% 0.00% 0.00% -
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 36.13 56.89 88.38 84.46 73.53 64.11 43.84 -2.18%
EPS -13.71 6.78 -9.71 -6.91 -11.38 -6.94 -4.32 14.09%
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 0.00 0.00 -
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 25.31 19.51 30.13 29.23 25.31 21.86 14.96 6.18%
EPS -9.60 2.33 -3.31 -2.39 -3.92 -2.37 -1.47 23.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.042 0.0754 0.0375 0.0381 0.0103 0.00 0.00 -
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 0.30 0.56 0.51 0.54 0.48 0.55 0.92 -12.01%
P/EPS -0.80 4.72 -4.63 -6.58 -3.08 -5.12 -9.38 -24.50%
EY -124.62 21.19 -21.59 -15.19 -32.50 -19.55 -10.66 32.41%
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 0.00 0.00 -
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 0.22 0.56 0.48 0.46 0.48 0.63 0.75 -13.06%
P/EPS -0.58 4.72 -4.32 -5.64 -3.08 -5.84 -7.64 -25.50%
EY -171.35 21.19 -23.13 -17.73 -32.50 -17.14 -13.08 34.15%
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 0.00 0.00 -

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