[GPACKET] QoQ TTM 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- -21.46%
YoY- 11.58%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 569,314 506,964 547,333 550,550 594,061 614,196 618,539 -5.39%
PBT -154,046 -184,474 -145,494 -58,815 -46,867 -19,420 -73,560 63.90%
Tax -61 -149 -315 -217 -386 -15 -19 118.09%
NP -154,107 -184,623 -145,809 -59,032 -47,253 -19,435 -73,579 63.92%
-
NP to SH -153,533 -192,350 -153,564 -69,816 -57,479 -20,217 -73,099 64.22%
-
Tax Rate - - - - - - - -
Total Cost 723,421 691,587 693,142 609,582 641,314 633,631 692,118 3.00%
-
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 -27.07% -36.42% -26.64% -10.72% -7.95% -3.16% -11.90% -
ROE -208.65% -228.47% -92.24% -26.74% -22.43% -5.35% -18.22% -
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 38.68 36.13 42.74 44.29 48.67 51.98 58.58 -24.23%
EPS -10.43 -13.71 -11.99 -5.62 -4.71 -1.71 -6.92 31.55%
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 24.75 22.04 23.79 23.93 25.82 26.70 26.88 -5.36%
EPS -6.67 -8.36 -6.67 -3.03 -2.50 -0.88 -3.18 64.07%
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 0.16 0.30 0.19 0.27 0.51 0.71 0.72 -63.41%
P/EPS -0.58 -0.80 -0.67 -2.14 -5.31 -21.63 -6.07 -79.18%
EY -173.88 -124.62 -149.88 -46.80 -18.84 -4.62 -16.48 383.13%
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 0.14 0.22 0.20 0.24 0.25 0.56 0.65 -64.16%
P/EPS -0.53 -0.58 -0.71 -1.87 -2.55 -16.95 -5.49 -79.04%
EY -189.68 -171.35 -141.07 -53.49 -39.24 -5.90 -18.22 378.82%
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