[GPACKET] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 72.34%
YoY- 68.35%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 547,333 550,550 594,061 614,196 618,539 656,435 679,379 -13.38%
PBT -145,494 -58,815 -46,867 -19,420 -73,560 -86,170 -73,737 57.12%
Tax -315 -217 -386 -15 -19 2,235 1,452 -
NP -145,809 -59,032 -47,253 -19,435 -73,579 -83,935 -72,285 59.44%
-
NP to SH -153,564 -69,816 -57,479 -20,217 -73,099 -78,963 -66,550 74.35%
-
Tax Rate - - - - - - - -
Total Cost 693,142 609,582 641,314 633,631 692,118 740,370 751,664 -5.24%
-
Net Worth 166,489 261,060 256,314 378,116 401,233 357,794 208,282 -13.83%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 166,489 261,060 256,314 378,116 401,233 357,794 208,282 -13.83%
NOSH 1,403,167 1,353,115 1,259,408 1,258,523 1,164,421 1,109,421 1,008,998 24.51%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -26.64% -10.72% -7.95% -3.16% -11.90% -12.79% -10.64% -
ROE -92.24% -26.74% -22.43% -5.35% -18.22% -22.07% -31.95% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 42.74 44.29 48.67 51.98 58.58 66.05 71.76 -29.14%
EPS -11.99 -5.62 -4.71 -1.71 -6.92 -7.94 -7.03 42.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.21 0.21 0.32 0.38 0.36 0.22 -29.51%
Adjusted Per Share Value based on latest NOSH - 1,258,523
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 27.33 27.49 29.66 30.67 30.89 32.78 33.92 -13.37%
EPS -7.67 -3.49 -2.87 -1.01 -3.65 -3.94 -3.32 74.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0831 0.1304 0.128 0.1888 0.2004 0.1787 0.104 -13.85%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.08 0.12 0.25 0.37 0.42 0.505 0.50 -
P/RPS 0.19 0.27 0.51 0.71 0.72 0.76 0.70 -57.97%
P/EPS -0.67 -2.14 -5.31 -21.63 -6.07 -6.36 -7.11 -79.20%
EY -149.88 -46.80 -18.84 -4.62 -16.48 -15.73 -14.06 382.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.57 1.19 1.16 1.11 1.40 2.27 -57.80%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 29/11/21 29/09/21 24/05/21 23/03/21 11/11/20 26/08/20 -
Price 0.085 0.105 0.12 0.29 0.38 0.455 0.57 -
P/RPS 0.20 0.24 0.25 0.56 0.65 0.69 0.79 -59.88%
P/EPS -0.71 -1.87 -2.55 -16.95 -5.49 -5.73 -8.11 -80.19%
EY -141.07 -53.49 -39.24 -5.90 -18.22 -17.46 -12.33 405.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.50 0.57 0.91 1.00 1.26 2.59 -60.11%

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