[GPACKET] QoQ Cumulative Quarter 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- 24.16%
YoY- 43.02%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 292,040 147,054 609,600 407,874 222,262 97,935 399,243 -18.83%
PBT -48,521 -34,982 -49,959 -19,893 -24,743 -14,556 -61,525 -14.65%
Tax -63 -323 563 -1,902 -952 -221 52 -
NP -48,584 -35,305 -49,396 -21,795 -25,695 -14,777 -61,473 -14.53%
-
NP to SH -46,056 -34,074 -43,689 -17,591 -23,195 -13,884 56,408 -
-
Tax Rate - - - - - - - -
Total Cost 340,624 182,359 658,996 429,669 247,957 112,712 460,716 -18.25%
-
Net Worth 208,282 158,809 265,082 272,771 181,784 154,516 174,527 12.52%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 208,282 158,809 265,082 272,771 181,784 154,516 174,527 12.52%
NOSH 1,008,998 935,957 933,553 911,551 908,923 908,923 908,923 7.21%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -16.64% -24.01% -8.10% -5.34% -11.56% -15.09% -15.40% -
ROE -22.11% -21.46% -16.48% -6.45% -12.76% -8.99% 32.32% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 30.85 15.74 66.69 44.86 24.45 10.77 52.61 -29.96%
EPS -4.90 -3.60 -4.80 -1.90 -2.60 -1.50 -7.70 -26.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.17 0.29 0.30 0.20 0.17 0.23 -2.92%
Adjusted Per Share Value based on latest NOSH - 911,551
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 14.58 7.34 30.44 20.37 11.10 4.89 19.94 -18.85%
EPS -2.30 -1.70 -2.18 -0.88 -1.16 -0.69 2.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.104 0.0793 0.1324 0.1362 0.0908 0.0772 0.0871 12.56%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.50 0.49 0.69 0.755 0.355 0.31 0.315 -
P/RPS 1.62 3.11 1.03 1.68 1.45 2.88 0.60 94.01%
P/EPS -10.28 -13.43 -14.44 -39.02 -13.91 -20.29 4.24 -
EY -9.73 -7.44 -6.93 -2.56 -7.19 -4.93 23.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 2.88 2.38 2.52 1.78 1.82 1.37 40.06%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 30/06/20 28/02/20 26/11/19 27/08/19 28/05/19 26/02/19 -
Price 0.57 0.505 0.715 0.705 0.615 0.325 0.34 -
P/RPS 1.85 3.21 1.07 1.57 2.51 3.02 0.65 100.96%
P/EPS -11.72 -13.85 -14.96 -36.44 -24.10 -21.28 4.57 -
EY -8.53 -7.22 -6.68 -2.74 -4.15 -4.70 21.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.59 2.97 2.47 2.35 3.08 1.91 1.48 45.26%

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