[GPACKET] YoY Annualized Quarter Result on 30-Sep-2022 [#2]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#2]
Profit Trend
QoQ- -127.1%
YoY- -108.88%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 603,776 691,046 612,448 535,124 584,080 444,524 420,262 5.96%
PBT -14,100 7,174 -46,890 -43,656 -97,042 -49,486 -38,116 -14.69%
Tax 0 0 24 -860 -126 -1,904 94 -
NP -14,100 7,174 -46,866 -44,516 -97,168 -51,390 -38,022 -14.66%
-
NP to SH -14,100 7,250 -138,092 -60,872 -92,112 -46,390 -34,536 -13.33%
-
Tax Rate - 0.00% - - - - - -
Total Cost 617,876 683,872 659,314 579,640 681,248 495,914 458,284 4.89%
-
Net Worth 40,285 60,064 75,799 256,314 208,282 181,784 159,331 -19.72%
Dividend
30/09/24 30/09/23 30/09/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 40,285 60,064 75,799 256,314 208,282 181,784 159,331 -19.72%
NOSH 2,014,285 2,002,629 1,603,167 1,259,408 1,008,998 908,923 758,720 16.88%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin -2.34% 1.04% -7.65% -8.32% -16.64% -11.56% -9.05% -
ROE -35.00% 12.07% -182.18% -23.75% -44.22% -25.52% -21.68% -
Per Share
30/09/24 30/09/23 30/09/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 29.97 34.52 40.40 43.84 61.69 48.91 55.39 -9.34%
EPS -0.70 0.40 -3.07 -5.00 -9.80 -5.20 -4.60 -25.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.03 0.05 0.21 0.22 0.20 0.21 -31.32%
Adjusted Per Share Value based on latest NOSH - 1,603,167
30/09/24 30/09/23 30/09/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 26.24 30.04 26.62 23.26 25.39 19.32 18.27 5.95%
EPS -0.61 0.32 -6.00 -2.65 -4.00 -2.02 -1.50 -13.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0175 0.0261 0.0329 0.1114 0.0905 0.079 0.0693 -19.74%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.03 0.04 0.035 0.25 0.50 0.355 0.375 -
P/RPS 0.10 0.12 0.09 0.57 0.81 0.73 0.68 -26.38%
P/EPS -4.29 11.05 -0.38 -5.01 -5.14 -6.96 -8.24 -9.90%
EY -23.33 9.05 -260.26 -19.95 -19.46 -14.38 -12.14 11.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.33 0.70 1.19 2.27 1.78 1.79 -2.78%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 26/11/24 30/11/23 22/11/22 29/09/21 26/08/20 27/08/19 27/08/18 -
Price 0.025 0.045 0.05 0.12 0.57 0.615 0.41 -
P/RPS 0.08 0.13 0.12 0.27 0.92 1.26 0.74 -29.91%
P/EPS -3.57 12.43 -0.55 -2.41 -5.86 -12.05 -9.01 -13.75%
EY -28.00 8.05 -182.18 -41.56 -17.07 -8.30 -11.10 15.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.50 1.00 0.57 2.59 3.08 1.95 -6.85%

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