[GPACKET] QoQ Cumulative Quarter 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- -113.01%
YoY- -206.22%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 635,230 459,336 289,543 102,342 547,333 386,720 267,562 77.68%
PBT -43,251 -35,168 -30,379 -19,822 -145,494 -41,358 -21,828 57.56%
Tax -1 18 -176 -153 -315 -428 -430 -98.22%
NP -43,252 -35,150 -30,555 -19,975 -145,809 -41,786 -22,258 55.53%
-
NP to SH -43,101 -103,569 -30,404 -19,978 153,564 -49,582 -30,436 26.02%
-
Tax Rate - - - - - - - -
Total Cost 678,482 494,486 320,098 122,317 693,142 428,506 289,820 76.03%
-
Net Worth 80,330 75,799 73,583 84,190 166,489 261,060 256,314 -53.76%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 80,330 75,799 73,583 84,190 166,489 261,060 256,314 -53.76%
NOSH 1,961,397 1,603,167 1,603,167 1,403,167 1,403,167 1,353,115 1,259,408 34.25%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -6.81% -7.65% -10.55% -19.52% -26.64% -10.81% -8.32% -
ROE -53.65% -136.64% -41.32% -23.73% 92.24% -18.99% -11.87% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 39.54 30.30 19.67 7.29 42.74 31.11 21.92 48.02%
EPS -2.70 -2.30 -2.10 -1.40 -12.00 -4.00 -2.50 5.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.05 0.06 0.13 0.21 0.21 -61.48%
Adjusted Per Share Value based on latest NOSH - 1,403,167
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 27.61 19.97 12.58 4.45 23.79 16.81 11.63 77.68%
EPS -1.87 -4.50 -1.32 -0.87 6.67 -2.16 -1.32 26.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0349 0.0329 0.032 0.0366 0.0724 0.1135 0.1114 -53.77%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.055 0.035 0.06 0.11 0.08 0.12 0.25 -
P/RPS 0.14 0.12 0.30 1.51 0.19 0.39 1.14 -75.19%
P/EPS -2.05 -0.51 -2.90 -7.73 0.67 -3.01 -10.03 -65.20%
EY -48.78 -195.19 -34.43 -12.94 149.88 -33.24 -9.97 187.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.70 1.20 1.83 0.62 0.57 1.19 -5.09%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 22/02/23 22/11/22 25/08/22 24/05/22 28/02/22 29/11/21 29/09/21 -
Price 0.055 0.05 0.055 0.08 0.085 0.105 0.12 -
P/RPS 0.14 0.17 0.28 1.10 0.20 0.34 0.55 -59.73%
P/EPS -2.05 -0.73 -2.66 -5.62 0.71 -2.63 -4.81 -43.27%
EY -48.78 -136.64 -37.56 -17.80 141.07 -37.99 -20.78 76.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.00 1.10 1.33 0.65 0.50 0.57 54.81%

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