[GPACKET] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
23-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 7.43%
YoY- -67.32%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 550,550 594,061 614,196 618,539 656,435 679,379 658,719 -11.26%
PBT -58,815 -46,867 -19,420 -73,560 -86,170 -73,737 -70,386 -11.27%
Tax -217 -386 -15 -19 2,235 1,452 462 -
NP -59,032 -47,253 -19,435 -73,579 -83,935 -72,285 -69,924 -10.66%
-
NP to SH -69,816 -57,479 -20,217 -73,099 -78,963 -66,550 -63,879 6.09%
-
Tax Rate - - - - - - - -
Total Cost 609,582 641,314 633,631 692,118 740,370 751,664 728,643 -11.20%
-
Net Worth 261,060 256,314 378,116 401,233 357,794 208,282 158,809 39.24%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 261,060 256,314 378,116 401,233 357,794 208,282 158,809 39.24%
NOSH 1,353,115 1,259,408 1,258,523 1,164,421 1,109,421 1,008,998 935,957 27.82%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -10.72% -7.95% -3.16% -11.90% -12.79% -10.64% -10.62% -
ROE -26.74% -22.43% -5.35% -18.22% -22.07% -31.95% -40.22% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 44.29 48.67 51.98 58.58 66.05 71.76 70.51 -26.63%
EPS -5.62 -4.71 -1.71 -6.92 -7.94 -7.03 -6.84 -12.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.32 0.38 0.36 0.22 0.17 15.11%
Adjusted Per Share Value based on latest NOSH - 1,164,421
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 23.93 25.82 26.70 26.88 28.53 29.53 28.63 -11.25%
EPS -3.03 -2.50 -0.88 -3.18 -3.43 -2.89 -2.78 5.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1135 0.1114 0.1643 0.1744 0.1555 0.0905 0.069 39.30%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.12 0.25 0.37 0.42 0.505 0.50 0.49 -
P/RPS 0.27 0.51 0.71 0.72 0.76 0.70 0.69 -46.47%
P/EPS -2.14 -5.31 -21.63 -6.07 -6.36 -7.11 -7.17 -55.30%
EY -46.80 -18.84 -4.62 -16.48 -15.73 -14.06 -13.96 123.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 1.19 1.16 1.11 1.40 2.27 2.88 -66.00%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 29/09/21 24/05/21 23/03/21 11/11/20 26/08/20 30/06/20 -
Price 0.105 0.12 0.29 0.38 0.455 0.57 0.50 -
P/RPS 0.24 0.25 0.56 0.65 0.69 0.79 0.71 -51.44%
P/EPS -1.87 -2.55 -16.95 -5.49 -5.73 -8.11 -7.31 -59.66%
EY -53.49 -39.24 -5.90 -18.22 -17.46 -12.33 -13.68 147.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.57 0.91 1.00 1.26 2.59 2.94 -69.27%

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