[GPACKET] YoY Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -62.91%
YoY- 6.21%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 598,229 635,230 386,720 454,709 407,874 302,575 259,179 14.30%
PBT 4,407 -43,251 -41,358 -56,103 -19,893 -32,851 -14,645 -
Tax -20 -1 -428 -230 -1,902 -134 385 -
NP 4,387 -43,252 -41,786 -56,333 -21,795 -32,985 -14,260 -
-
NP to SH 4,445 -43,101 -49,582 -52,865 -17,591 -30,870 -18,379 -
-
Tax Rate 0.45% - - - - - - -
Total Cost 593,842 678,482 428,506 511,042 429,669 335,560 273,439 13.20%
-
Net Worth 60,064 80,330 261,060 357,794 272,771 144,156 131,581 -11.78%
Dividend
31/12/23 31/12/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 60,064 80,330 261,060 357,794 272,771 144,156 131,581 -11.78%
NOSH 2,002,629 1,961,397 1,353,115 1,109,421 911,551 758,720 758,720 16.78%
Ratio Analysis
31/12/23 31/12/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 0.73% -6.81% -10.81% -12.39% -5.34% -10.90% -5.50% -
ROE 7.40% -53.65% -18.99% -14.78% -6.45% -21.41% -13.97% -
Per Share
31/12/23 31/12/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 29.88 39.54 31.11 45.75 44.86 39.88 35.46 -2.70%
EPS 0.20 -2.70 -4.00 -5.30 -1.90 -4.10 -1.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.05 0.21 0.36 0.30 0.19 0.18 -24.90%
Adjusted Per Share Value based on latest NOSH - 1,353,115
31/12/23 31/12/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 26.00 27.61 16.81 19.76 17.73 13.15 11.27 14.29%
EPS 0.19 -1.87 -2.16 -2.30 -0.76 -1.34 -0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0261 0.0349 0.1135 0.1555 0.1186 0.0627 0.0572 -11.78%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/12/23 30/12/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.04 0.055 0.12 0.505 0.755 0.375 0.345 -
P/RPS 0.13 0.14 0.39 1.10 1.68 0.94 0.97 -27.48%
P/EPS 18.02 -2.05 -3.01 -9.49 -39.02 -9.22 -13.72 -
EY 5.55 -48.78 -33.24 -10.53 -2.56 -10.85 -7.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.10 0.57 1.40 2.52 1.97 1.92 -5.70%
Price Multiplier on Announcement Date
31/12/23 31/12/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/02/24 22/02/23 29/11/21 11/11/20 26/11/19 27/11/18 29/11/17 -
Price 0.045 0.055 0.105 0.455 0.705 0.34 0.435 -
P/RPS 0.15 0.14 0.34 0.99 1.57 0.85 1.23 -28.56%
P/EPS 20.27 -2.05 -2.63 -8.55 -36.44 -8.36 -17.30 -
EY 4.93 -48.78 -37.99 -11.69 -2.74 -11.97 -5.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.10 0.50 1.26 2.35 1.79 2.42 -7.36%

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