[GPACKET] QoQ Quarter Result on 30-Sep-2021 [#3]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 61.12%
YoY- -181.19%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 187,201 102,342 160,613 119,158 124,851 142,711 163,830 9.32%
PBT -10,558 -19,822 -104,136 -19,530 -40,986 19,158 -17,457 -28.54%
Tax -23 -153 113 2 -111 -319 211 -
NP -10,581 -19,975 -104,023 -19,528 -41,097 18,839 -17,246 -27.86%
-
NP to SH -10,427 -19,978 -103,982 -19,146 -49,244 18,808 -20,234 -35.80%
-
Tax Rate - - - - - 1.67% - -
Total Cost 197,782 122,317 264,636 138,686 165,948 123,872 181,076 6.07%
-
Net Worth 73,583 84,190 166,489 261,060 256,314 378,116 401,233 -67.82%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 73,583 84,190 166,489 261,060 256,314 378,116 401,233 -67.82%
NOSH 1,603,167 1,403,167 1,403,167 1,353,115 1,259,408 1,258,523 1,164,421 23.83%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -5.65% -19.52% -64.77% -16.39% -32.92% 13.20% -10.53% -
ROE -14.17% -23.73% -62.46% -7.33% -19.21% 4.97% -5.04% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 12.72 7.29 12.54 9.59 10.23 12.08 15.52 -12.45%
EPS -0.70 -1.40 -8.10 -1.50 -4.00 1.60 -1.90 -48.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.06 0.13 0.21 0.21 0.32 0.38 -74.22%
Adjusted Per Share Value based on latest NOSH - 1,353,115
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 8.14 4.45 6.98 5.18 5.43 6.20 7.12 9.36%
EPS -0.45 -0.87 -4.52 -0.83 -2.14 0.82 -0.88 -36.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.032 0.0366 0.0724 0.1135 0.1114 0.1643 0.1744 -67.81%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.06 0.11 0.08 0.12 0.25 0.37 0.42 -
P/RPS 0.47 1.51 0.64 1.25 2.44 3.06 2.71 -69.00%
P/EPS -8.47 -7.73 -0.99 -7.79 -6.20 23.25 -21.92 -47.04%
EY -11.81 -12.94 -101.49 -12.83 -16.14 4.30 -4.56 88.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.83 0.62 0.57 1.19 1.16 1.11 5.34%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 24/05/22 28/02/22 29/11/21 29/09/21 24/05/21 23/03/21 -
Price 0.055 0.08 0.085 0.105 0.12 0.29 0.38 -
P/RPS 0.43 1.10 0.68 1.10 1.17 2.40 2.45 -68.75%
P/EPS -7.76 -5.62 -1.05 -6.82 -2.97 18.22 -19.83 -46.59%
EY -12.88 -17.80 -95.52 -14.67 -33.62 5.49 -5.04 87.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.33 0.65 0.50 0.57 0.91 1.00 6.57%

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