[GPACKET] YoY Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 49.44%
YoY- 43.02%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 635,230 515,626 606,278 543,832 403,433 345,572 342,128 10.39%
PBT -43,251 -55,144 -74,804 -26,524 -43,801 -19,526 96,060 -
Tax -1 -570 -306 -2,536 -178 513 -2,440 -71.26%
NP -43,252 -55,714 -75,110 -29,060 -43,980 -19,013 93,620 -
-
NP to SH -43,101 -66,109 -70,486 -23,454 -41,160 -24,505 93,626 -
-
Tax Rate - - - - - - 2.54% -
Total Cost 678,482 571,341 681,389 572,892 447,413 364,585 248,508 17.41%
-
Net Worth 80,330 261,060 357,794 272,771 144,156 131,581 123,917 -6.69%
Dividend
31/12/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 80,330 261,060 357,794 272,771 144,156 131,581 123,917 -6.69%
NOSH 1,961,397 1,353,115 1,109,421 911,551 758,720 758,720 688,431 18.22%
Ratio Analysis
31/12/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin -6.81% -10.81% -12.39% -5.34% -10.90% -5.50% 27.36% -
ROE -53.65% -25.32% -19.70% -8.60% -28.55% -18.62% 75.56% -
Per Share
31/12/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 39.54 41.48 61.00 59.81 53.17 47.27 49.70 -3.59%
EPS -2.70 -5.33 -7.07 -2.53 -5.47 -2.53 13.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.21 0.36 0.30 0.19 0.18 0.18 -18.51%
Adjusted Per Share Value based on latest NOSH - 911,551
31/12/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 27.61 22.41 26.35 23.64 17.54 15.02 14.87 10.39%
EPS -1.87 -2.87 -3.06 -1.02 -1.79 -1.07 4.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0349 0.1135 0.1555 0.1186 0.0627 0.0572 0.0539 -6.71%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/12/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.055 0.12 0.505 0.755 0.375 0.345 0.24 -
P/RPS 0.14 0.29 0.83 1.26 0.71 0.73 0.48 -17.88%
P/EPS -2.05 -2.26 -7.12 -29.27 -6.91 -10.29 1.76 -
EY -48.78 -44.32 -14.04 -3.42 -14.47 -9.72 56.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.57 1.40 2.52 1.97 1.92 1.33 -2.98%
Price Multiplier on Announcement Date
31/12/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 22/02/23 29/11/21 11/11/20 26/11/19 27/11/18 29/11/17 23/11/16 -
Price 0.055 0.105 0.455 0.705 0.34 0.435 0.26 -
P/RPS 0.14 0.25 0.75 1.18 0.64 0.92 0.52 -18.92%
P/EPS -2.05 -1.97 -6.42 -27.33 -6.27 -12.98 1.91 -
EY -48.78 -50.65 -15.59 -3.66 -15.96 -7.71 52.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.50 1.26 2.35 1.79 2.42 1.44 -4.21%

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