[GPACKET] YoY Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 332.29%
YoY- 310.08%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 547,333 618,539 609,600 399,243 356,970 371,835 517,719 0.93%
PBT -145,494 -73,560 -49,959 -61,525 -16,890 76,041 20,145 -
Tax -315 -19 563 52 -92 -4,585 -46,497 -56.46%
NP -145,809 -73,579 -49,396 -61,473 -16,982 71,456 -26,352 32.95%
-
NP to SH 153,564 -73,099 -43,689 56,408 -16,620 71,465 -2,966 -
-
Tax Rate - - - - - 6.03% 230.81% -
Total Cost 693,142 692,118 658,996 460,716 373,952 300,379 544,071 4.11%
-
Net Worth 166,489 401,233 265,082 174,527 169,291 131,177 66,735 16.44%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 166,489 401,233 265,082 174,527 169,291 131,177 66,735 16.44%
NOSH 1,403,167 1,164,421 933,553 908,923 758,720 690,446 741,499 11.20%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin -26.64% -11.90% -8.10% -15.40% -4.76% 19.22% -5.09% -
ROE 92.24% -18.22% -16.48% 32.32% -9.82% 54.48% -4.44% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 42.74 58.58 66.69 52.61 48.50 53.86 69.82 -7.84%
EPS -12.00 -6.90 -4.80 -7.70 -2.30 10.40 -0.40 76.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.38 0.29 0.23 0.23 0.19 0.09 6.31%
Adjusted Per Share Value based on latest NOSH - 1,403,167
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 27.33 30.89 30.44 19.94 17.83 18.57 25.85 0.93%
EPS 7.67 -3.65 -2.18 2.82 -0.83 3.57 -0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0831 0.2004 0.1324 0.0871 0.0845 0.0655 0.0333 16.44%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.08 0.42 0.69 0.315 0.55 0.28 0.265 -
P/RPS 0.19 0.72 1.03 0.60 1.13 0.52 0.00 -
P/EPS 0.67 -6.07 -14.44 4.24 -24.36 2.71 0.00 -
EY 149.88 -16.48 -6.93 23.60 -4.11 36.97 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 1.11 2.38 1.37 2.39 1.47 3.31 -24.33%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 28/02/22 23/03/21 28/02/20 26/02/19 28/02/18 28/02/17 24/02/16 -
Price 0.085 0.38 0.715 0.34 0.48 0.27 0.265 -
P/RPS 0.20 0.65 1.07 0.65 0.99 0.50 0.00 -
P/EPS 0.71 -5.49 -14.96 4.57 -21.26 2.61 0.00 -
EY 141.07 -18.22 -6.68 21.86 -4.70 38.34 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 1.00 2.47 1.48 2.09 1.42 3.31 -23.74%

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