[GPACKET] YoY Cumulative Quarter Result on 31-Mar-2022

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
24-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022
Profit Trend
QoQ- -113.01%
YoY- -206.22%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/14 31/12/13 31/03/14 30/06/14 31/03/13 30/06/13 CAGR
Revenue 102,342 186,980 603,430 734,652 430,171 149,341 300,258 -11.56%
PBT -19,822 129,612 -125,717 -145,199 10,130 -36,544 -69,766 -13.38%
Tax -153 -54,804 -730 1,245 -234,623 -162 -336 -8.59%
NP -19,975 74,808 -126,447 -143,954 -224,493 -36,706 -70,102 -13.35%
-
NP to SH -19,978 98,276 -66,325 -67,712 -118,032 -19,805 -39,619 -7.52%
-
Tax Rate - 42.28% - - 2,316.12% - - -
Total Cost 122,317 112,172 729,877 878,606 654,664 186,047 370,360 -11.88%
-
Net Worth 84,190 152,258 75,997 76,003 20,707 122,927 104,260 -2.41%
Dividend
31/03/22 31/12/14 31/12/13 31/03/14 30/06/14 31/03/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/14 31/12/13 31/03/14 30/06/14 31/03/13 30/06/13 CAGR
Net Worth 84,190 152,258 75,997 76,003 20,707 122,927 104,260 -2.41%
NOSH 1,403,167 692,084 690,885 690,938 690,245 682,931 695,070 8.35%
Ratio Analysis
31/03/22 31/12/14 31/12/13 31/03/14 30/06/14 31/03/13 30/06/13 CAGR
NP Margin -19.52% 40.01% -20.95% -19.59% -52.19% -24.58% -23.35% -
ROE -23.73% 64.55% -87.27% -89.09% -570.00% -16.11% -38.00% -
Per Share
31/03/22 31/12/14 31/12/13 31/03/14 30/06/14 31/03/13 30/06/13 CAGR
RPS 7.29 27.02 87.34 106.33 62.32 21.87 43.20 -18.38%
EPS -1.40 14.20 -9.60 -9.80 -17.10 -2.90 -5.70 -14.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.22 0.11 0.11 0.03 0.18 0.15 -9.93%
Adjusted Per Share Value based on latest NOSH - 1,403,167
31/03/22 31/12/14 31/12/13 31/03/14 30/06/14 31/03/13 30/06/13 CAGR
RPS 5.11 9.34 30.13 36.68 21.48 7.46 14.99 -11.56%
EPS -1.00 4.91 -3.31 -3.38 -5.89 -0.99 -1.98 -7.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.042 0.076 0.0379 0.038 0.0103 0.0614 0.0521 -2.43%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/14 31/12/13 31/03/14 30/06/14 31/03/13 30/06/13 CAGR
Date 31/03/22 31/12/14 31/12/13 31/03/14 30/06/14 29/03/13 28/06/13 -
Price 0.11 0.32 0.45 0.455 0.35 0.355 0.405 -
P/RPS 1.51 1.18 0.52 0.43 0.56 1.62 0.94 5.56%
P/EPS -7.73 2.25 -4.69 -4.64 -2.05 -12.24 -7.11 0.95%
EY -12.94 44.37 -21.33 -21.54 -48.86 -8.17 -14.07 -0.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.45 4.09 4.14 11.67 1.97 2.70 -4.34%
Price Multiplier on Announcement Date
31/03/22 31/12/14 31/12/13 31/03/14 30/06/14 31/03/13 30/06/13 CAGR
Date 24/05/22 26/02/15 28/02/14 21/05/14 29/08/14 21/05/13 06/08/13 -
Price 0.08 0.32 0.42 0.39 0.35 0.405 0.33 -
P/RPS 1.10 1.18 0.48 0.37 0.56 1.85 0.76 4.31%
P/EPS -5.62 2.25 -4.37 -3.98 -2.05 -13.97 -5.79 -0.33%
EY -17.80 44.37 -22.86 -25.13 -48.86 -7.16 -17.27 0.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.45 3.82 3.55 11.67 2.25 2.20 -5.58%

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