[GPACKET] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 409.72%
YoY- 310.08%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 459,336 289,543 102,342 547,333 386,720 267,562 142,711 117.84%
PBT -35,168 -30,379 -19,822 -145,494 -41,358 -21,828 19,158 -
Tax 18 -176 -153 -315 -428 -430 -319 -
NP -35,150 -30,555 -19,975 -145,809 -41,786 -22,258 18,839 -
-
NP to SH -103,569 -30,404 -19,978 153,564 -49,582 -30,436 18,808 -
-
Tax Rate - - - - - - 1.67% -
Total Cost 494,486 320,098 122,317 693,142 428,506 289,820 123,872 151.43%
-
Net Worth 75,799 73,583 84,190 166,489 261,060 256,314 378,116 -65.71%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 75,799 73,583 84,190 166,489 261,060 256,314 378,116 -65.71%
NOSH 1,603,167 1,603,167 1,403,167 1,403,167 1,353,115 1,259,408 1,258,523 17.49%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -7.65% -10.55% -19.52% -26.64% -10.81% -8.32% 13.20% -
ROE -136.64% -41.32% -23.73% 92.24% -18.99% -11.87% 4.97% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 30.30 19.67 7.29 42.74 31.11 21.92 12.08 84.50%
EPS -2.30 -2.10 -1.40 -12.00 -4.00 -2.50 1.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.06 0.13 0.21 0.21 0.32 -70.95%
Adjusted Per Share Value based on latest NOSH - 1,403,167
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 19.97 12.58 4.45 23.79 16.81 11.63 6.20 117.94%
EPS -4.50 -1.32 -0.87 6.67 -2.16 -1.32 0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0329 0.032 0.0366 0.0724 0.1135 0.1114 0.1643 -65.73%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.035 0.06 0.11 0.08 0.12 0.25 0.37 -
P/RPS 0.12 0.30 1.51 0.19 0.39 1.14 3.06 -88.43%
P/EPS -0.51 -2.90 -7.73 0.67 -3.01 -10.03 23.25 -
EY -195.19 -34.43 -12.94 149.88 -33.24 -9.97 4.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.20 1.83 0.62 0.57 1.19 1.16 -28.56%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 22/11/22 25/08/22 24/05/22 28/02/22 29/11/21 29/09/21 24/05/21 -
Price 0.05 0.055 0.08 0.085 0.105 0.12 0.29 -
P/RPS 0.17 0.28 1.10 0.20 0.34 0.55 2.40 -82.85%
P/EPS -0.73 -2.66 -5.62 0.71 -2.63 -4.81 18.22 -
EY -136.64 -37.56 -17.80 141.07 -37.99 -20.78 5.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.10 1.33 0.65 0.50 0.57 0.91 6.48%

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