[GPACKET] QoQ Cumulative Quarter Result on 31-Dec-2023 [#3]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
29-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
31-Dec-2023 [#3]
Profit Trend
QoQ- 22.62%
YoY- 110.31%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 301,888 176,242 740,070 598,229 345,523 162,049 785,588 -47.05%
PBT -7,050 -7,473 -5,993 4,407 3,587 3,937 -62,464 -76.55%
Tax 0 0 -678 -20 0 0 -1 -
NP -7,050 -7,473 -6,671 4,387 3,587 3,937 -62,465 -76.55%
-
NP to SH -7,050 -7,473 -6,612 4,445 3,625 3,975 -62,267 -76.50%
-
Tax Rate - - - 0.45% 0.00% 0.00% - -
Total Cost 308,938 183,715 746,741 593,842 341,936 158,112 848,053 -48.89%
-
Net Worth 40,285 40,052 60,071 60,064 60,064 60,049 67,288 -28.89%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 40,285 40,052 60,071 60,064 60,064 60,049 67,288 -28.89%
NOSH 2,014,285 2,002,629 2,002,629 2,002,629 2,002,629 2,002,629 1,997,629 0.55%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin -2.34% -4.24% -0.90% 0.73% 1.04% 2.43% -7.95% -
ROE -17.50% -18.66% -11.01% 7.40% 6.04% 6.62% -92.54% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 14.99 8.80 36.96 29.88 17.26 8.10 46.70 -53.02%
EPS -0.35 -0.40 -0.30 0.20 0.20 0.20 -3.70 -79.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.02 0.03 0.03 0.03 0.03 0.04 -36.92%
Adjusted Per Share Value based on latest NOSH - 2,002,629
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 13.12 7.66 32.17 26.00 15.02 7.04 34.15 -47.05%
EPS -0.31 -0.32 -0.29 0.19 0.16 0.17 -2.71 -76.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0175 0.0174 0.0261 0.0261 0.0261 0.0261 0.0292 -28.84%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.03 0.045 0.045 0.04 0.04 0.03 0.04 -
P/RPS 0.20 0.51 0.12 0.13 0.23 0.37 0.09 70.04%
P/EPS -8.57 -12.06 -13.63 18.02 22.09 15.11 -1.08 296.33%
EY -11.67 -8.29 -7.34 5.55 4.53 6.62 -92.54 -74.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 2.25 1.50 1.33 1.33 1.00 1.00 30.94%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 26/11/24 14/08/24 28/05/24 29/02/24 30/11/23 30/08/23 26/05/23 -
Price 0.025 0.035 0.04 0.045 0.045 0.04 0.04 -
P/RPS 0.17 0.40 0.11 0.15 0.26 0.49 0.09 52.62%
P/EPS -7.14 -9.38 -12.11 20.27 24.85 20.14 -1.08 251.03%
EY -14.00 -10.66 -8.26 4.93 4.02 4.96 -92.54 -71.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.75 1.33 1.50 1.50 1.33 1.00 15.99%

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