[GPACKET] QoQ TTM Result on 31-Dec-2019 [#4]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 17.83%
YoY- 34.25%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 656,435 679,379 658,719 609,600 504,542 411,373 390,632 41.21%
PBT -86,170 -73,737 -70,386 -49,960 -48,567 -67,210 -68,502 16.48%
Tax 2,235 1,452 462 564 -1,715 -947 55 1074.03%
NP -83,935 -72,285 -69,924 -49,396 -50,282 -68,157 -68,447 14.52%
-
NP to SH -78,963 -66,550 -63,879 -43,689 -53,168 -72,374 -73,278 5.09%
-
Tax Rate - - - - - - - -
Total Cost 740,370 751,664 728,643 658,996 554,824 479,530 459,079 37.40%
-
Net Worth 357,794 208,282 158,809 265,082 272,771 181,784 154,516 74.76%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 357,794 208,282 158,809 265,082 272,771 181,784 154,516 74.76%
NOSH 1,109,421 1,008,998 935,957 933,553 911,551 908,923 908,923 14.17%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -12.79% -10.64% -10.62% -8.10% -9.97% -16.57% -17.52% -
ROE -22.07% -31.95% -40.22% -16.48% -19.49% -39.81% -47.42% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 66.05 71.76 70.51 66.69 55.49 45.26 42.98 33.06%
EPS -7.94 -7.03 -6.84 -4.78 -5.85 -7.96 -8.06 -0.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.22 0.17 0.29 0.30 0.20 0.17 64.68%
Adjusted Per Share Value based on latest NOSH - 933,553
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 28.53 29.53 28.63 26.50 21.93 17.88 16.98 41.19%
EPS -3.43 -2.89 -2.78 -1.90 -2.31 -3.15 -3.19 4.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1555 0.0905 0.069 0.1152 0.1186 0.079 0.0672 74.68%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.505 0.50 0.49 0.69 0.755 0.355 0.31 -
P/RPS 0.76 0.70 0.69 1.03 1.36 0.78 0.72 3.66%
P/EPS -6.36 -7.11 -7.17 -14.44 -12.91 -4.46 -3.85 39.61%
EY -15.73 -14.06 -13.96 -6.93 -7.75 -22.43 -26.01 -28.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 2.27 2.88 2.38 2.52 1.78 1.82 -16.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 11/11/20 26/08/20 30/06/20 28/02/20 26/11/19 27/08/19 28/05/19 -
Price 0.455 0.57 0.50 0.715 0.705 0.615 0.325 -
P/RPS 0.69 0.79 0.71 1.07 1.27 1.36 0.76 -6.22%
P/EPS -5.73 -8.11 -7.31 -14.96 -12.06 -7.72 -4.03 26.36%
EY -17.46 -12.33 -13.68 -6.68 -8.29 -12.95 -24.81 -20.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 2.59 2.94 2.47 2.35 3.08 1.91 -24.16%

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