[GPACKET] YoY Cumulative Quarter Result on 30-Sep-2023 [#2]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
30-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Sep-2023 [#2]
Profit Trend
QoQ- -8.81%
YoY- 103.5%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 301,888 345,523 459,336 267,562 292,040 222,262 210,131 5.96%
PBT -7,050 3,587 -35,168 -21,828 -48,521 -24,743 -19,058 -14.69%
Tax 0 0 18 -430 -63 -952 47 -
NP -7,050 3,587 -35,150 -22,258 -48,584 -25,695 -19,011 -14.66%
-
NP to SH -7,050 3,625 -103,569 -30,436 -46,056 -23,195 -17,268 -13.33%
-
Tax Rate - 0.00% - - - - - -
Total Cost 308,938 341,936 494,486 289,820 340,624 247,957 229,142 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 -17.50% 6.04% -136.64% -11.87% -22.11% -12.76% -10.84% -
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 14.99 17.26 30.30 21.92 30.85 24.45 27.70 -9.34%
EPS -0.35 0.20 -2.30 -2.50 -4.90 -2.60 -2.30 -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 - 2,002,629
30/09/24 30/09/23 30/09/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 13.12 15.02 19.97 11.63 12.69 9.66 9.13 5.96%
EPS -0.31 0.16 -4.50 -1.32 -2.00 -1.01 -0.75 -13.16%
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 0.20 0.23 0.12 1.14 1.62 1.45 1.35 -26.29%
P/EPS -8.57 22.09 -0.51 -10.03 -10.28 -13.91 -16.48 -9.92%
EY -11.67 4.53 -195.19 -9.97 -9.73 -7.19 -6.07 11.01%
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 0.17 0.26 0.17 0.55 1.85 2.51 1.48 -29.23%
P/EPS -7.14 24.85 -0.73 -4.81 -11.72 -24.10 -18.01 -13.74%
EY -14.00 4.02 -136.64 -20.78 -8.53 -4.15 -5.55 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