Highlights

[GPACKET] YoY Quarter Result on 2020-06-30 [#2]

Stock [GPACKET]: GREEN PACKET BHD
Announcement Date 26-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     64.84%    YoY -     -28.69%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/12 CAGR
Revenue 144,986 124,326 103,585 82,694 77,535 78,399 138,288 0.59%
  YoY % 16.62% 20.02% 25.26% 6.65% -1.10% -43.31% -
  Horiz. % 104.84% 89.90% 74.91% 59.80% 56.07% 56.69% 100.00%
PBT -13,539 -10,188 -11,480 -3,187 -32,196 -24,121 -32,449 -10.34%
  YoY % -32.89% 11.25% -260.21% 90.10% -33.48% 25.66% -
  Horiz. % 41.72% 31.40% 35.38% 9.82% 99.22% 74.34% 100.00%
Tax 260 -730 272 -392 -543 -155 -205 -
  YoY % 135.62% -368.38% 169.39% 27.81% -250.32% 24.39% -
  Horiz. % -126.83% 356.10% -132.68% 191.22% 264.88% 75.61% 100.00%
NP -13,279 -10,918 -11,208 -3,579 -32,739 -24,276 -32,654 -10.63%
  YoY % -21.62% 2.59% -213.16% 89.07% -34.86% 25.66% -
  Horiz. % 40.67% 33.44% 34.32% 10.96% 100.26% 74.34% 100.00%
NP to SH -11,982 -9,311 -10,215 -5,535 -32,744 -24,381 -17,900 -4.89%
  YoY % -28.69% 8.85% -84.55% 83.10% -34.30% -36.21% -
  Horiz. % 66.94% 52.02% 57.07% 30.92% 182.93% 136.21% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 158,265 135,244 114,793 86,273 110,274 102,675 170,942 -0.96%
  YoY % 17.02% 17.82% 33.06% -21.76% 7.40% -39.94% -
  Horiz. % 92.58% 79.12% 67.15% 50.47% 64.51% 60.06% 100.00%
Net Worth 208,282 181,784 159,331 136,959 41,800 97,523 112,703 7.97%
  YoY % 14.58% 14.09% 16.34% 227.65% -57.14% -13.47% -
  Horiz. % 184.81% 161.29% 141.37% 121.52% 37.09% 86.53% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/12 CAGR
Net Worth 208,282 181,784 159,331 136,959 41,800 97,523 112,703 7.97%
  YoY % 14.58% 14.09% 16.34% 227.65% -57.14% -13.47% -
  Horiz. % 184.81% 161.29% 141.37% 121.52% 37.09% 86.53% 100.00%
NOSH 946,738 908,923 758,720 720,837 696,680 609,525 662,962 4.55%
  YoY % 4.16% 19.80% 5.26% 3.47% 14.30% -8.06% -
  Horiz. % 142.80% 137.10% 114.44% 108.73% 105.09% 91.94% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/12 CAGR
NP Margin -9.16 % -8.78 % -10.82 % -4.33 % -42.22 % -30.96 % -23.61 % -11.15%
  YoY % -4.33% 18.85% -149.88% 89.74% -36.37% -31.13% -
  Horiz. % 38.80% 37.19% 45.83% 18.34% 178.82% 131.13% 100.00%
ROE -5.75 % -5.12 % -6.41 % -4.04 % -78.33 % -25.00 % -15.88 % -11.92%
  YoY % -12.30% 20.12% -58.66% 94.84% -213.32% -57.43% -
  Horiz. % 36.21% 32.24% 40.37% 25.44% 493.26% 157.43% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/12 CAGR
RPS 15.31 13.68 13.65 11.47 11.13 12.86 20.86 -3.79%
  YoY % 11.92% 0.22% 19.01% 3.05% -13.45% -38.35% -
  Horiz. % 73.39% 65.58% 65.44% 54.99% 53.36% 61.65% 100.00%
EPS -1.30 -1.00 -1.30 -0.50 -4.70 -4.00 -2.70 -8.73%
  YoY % -30.00% 23.08% -160.00% 89.36% -17.50% -48.15% -
  Horiz. % 48.15% 37.04% 48.15% 18.52% 174.07% 148.15% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2200 0.2000 0.2100 0.1900 0.0600 0.1600 0.1700 3.27%
  YoY % 10.00% -4.76% 10.53% 216.67% -62.50% -5.88% -
  Horiz. % 129.41% 117.65% 123.53% 111.76% 35.29% 94.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,421
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/12 CAGR
RPS 13.07 11.21 9.34 7.45 6.99 7.07 12.46 0.60%
  YoY % 16.59% 20.02% 25.37% 6.58% -1.13% -43.26% -
  Horiz. % 104.90% 89.97% 74.96% 59.79% 56.10% 56.74% 100.00%
EPS -1.08 -0.84 -0.92 -0.50 -2.95 -2.20 -1.61 -4.87%
  YoY % -28.57% 8.70% -84.00% 83.05% -34.09% -36.65% -
  Horiz. % 67.08% 52.17% 57.14% 31.06% 183.23% 136.65% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1877 0.1639 0.1436 0.1235 0.0377 0.0879 0.1016 7.97%
  YoY % 14.52% 14.14% 16.28% 227.59% -57.11% -13.48% -
  Horiz. % 184.74% 161.32% 141.34% 121.56% 37.11% 86.52% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/12 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 29/06/12 -
Price 0.5000 0.3550 0.3750 0.3450 0.2450 0.2150 0.4900 -
P/RPS 3.26 2.60 2.75 3.01 2.20 1.67 2.35 4.17%
  YoY % 25.38% -5.45% -8.64% 36.82% 31.74% -28.94% -
  Horiz. % 138.72% 110.64% 117.02% 128.09% 93.62% 71.06% 100.00%
P/EPS -39.51 -34.65 -27.85 -44.93 -5.21 -5.38 -18.15 10.20%
  YoY % -14.03% -24.42% 38.01% -762.38% 3.16% 70.36% -
  Horiz. % 217.69% 190.91% 153.44% 247.55% 28.71% 29.64% 100.00%
EY -2.53 -2.89 -3.59 -2.23 -19.18 -18.60 -5.51 -9.26%
  YoY % 12.46% 19.50% -60.99% 88.37% -3.12% -237.57% -
  Horiz. % 45.92% 52.45% 65.15% 40.47% 348.09% 337.57% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.27 1.78 1.79 1.82 4.08 1.34 2.88 -2.93%
  YoY % 27.53% -0.56% -1.65% -55.39% 204.48% -53.47% -
  Horiz. % 78.82% 61.81% 62.15% 63.19% 141.67% 46.53% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/12 CAGR
Date 26/08/20 27/08/19 27/08/18 30/08/17 30/08/16 28/08/15 30/08/12 -
Price 0.5700 0.6150 0.4100 0.3250 0.2450 0.2000 0.4600 -
P/RPS 3.72 4.50 3.00 2.83 2.20 1.55 2.21 6.72%
  YoY % -17.33% 50.00% 6.01% 28.64% 41.94% -29.86% -
  Horiz. % 168.33% 203.62% 135.75% 128.05% 99.55% 70.14% 100.00%
P/EPS -45.04 -60.04 -30.45 -42.33 -5.21 -5.00 -17.04 12.91%
  YoY % 24.98% -97.18% 28.07% -712.48% -4.20% 70.66% -
  Horiz. % 264.32% 352.35% 178.70% 248.42% 30.58% 29.34% 100.00%
EY -2.22 -1.67 -3.28 -2.36 -19.18 -20.00 -5.87 -11.44%
  YoY % -32.93% 49.09% -38.98% 87.70% 4.10% -240.72% -
  Horiz. % 37.82% 28.45% 55.88% 40.20% 326.75% 340.72% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.59 3.08 1.95 1.71 4.08 1.25 2.71 -0.56%
  YoY % -15.91% 57.95% 14.04% -58.09% 226.40% -53.87% -
  Horiz. % 95.57% 113.65% 71.96% 63.10% 150.55% 46.13% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

187  219  472  1568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.21-0.015 
 MLAB 0.025-0.01 
 IMPIANA 0.11+0.03 
 DGSB 0.21+0.015 
 AT 0.095+0.005 
 DNEX 0.215-0.02 
 MAHSING 1.15-0.03 
 DGB 0.030.00 
 PANTECH 0.465+0.035 
 HIAPTEK 0.215+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
2. SUPERMAX - BEYOND GLOVES !!! freetospeak
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. Greatec: do not buy it - Koon Yew Yin Koon Yew Yin's Blog
5. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
8. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS