[GPACKET] YoY Quarter Result on 30-Jun-2021 [#2]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
29-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -361.82%
YoY- -310.98%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 183,474 169,793 124,851 144,986 124,326 103,585 82,694 13.58%
PBT -350 -4,788 -40,986 -13,539 -10,188 -11,480 -3,187 -29.75%
Tax 0 194 -111 260 -730 272 -392 -
NP -350 -4,594 -41,097 -13,279 -10,918 -11,208 -3,579 -31.04%
-
NP to SH -350 -1,140 -49,244 -11,982 -9,311 -10,215 -5,535 -35.68%
-
Tax Rate - - - - - - - -
Total Cost 183,824 174,387 165,948 158,265 135,244 114,793 86,273 12.85%
-
Net Worth 60,064 75,799 256,314 208,282 181,784 159,331 136,959 -12.34%
Dividend
30/09/23 30/09/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 60,064 75,799 256,314 208,282 181,784 159,331 136,959 -12.34%
NOSH 2,002,629 1,603,167 1,259,408 1,008,998 908,923 758,720 758,720 16.78%
Ratio Analysis
30/09/23 30/09/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin -0.19% -2.71% -32.92% -9.16% -8.78% -10.82% -4.33% -
ROE -0.58% -1.50% -19.21% -5.75% -5.12% -6.41% -4.04% -
Per Share
30/09/23 30/09/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 9.16 11.20 10.23 15.31 13.68 13.65 11.47 -3.53%
EPS 0.00 -0.30 -4.00 -1.30 -1.00 -1.30 -0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.05 0.21 0.22 0.20 0.21 0.19 -25.55%
Adjusted Per Share Value based on latest NOSH - 1,259,408
30/09/23 30/09/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 7.97 7.38 5.43 6.30 5.40 4.50 3.59 13.59%
EPS -0.02 -0.05 -2.14 -0.52 -0.40 -0.44 -0.24 -32.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0261 0.0329 0.1114 0.0905 0.079 0.0693 0.0595 -12.34%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/09/23 30/09/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.04 0.035 0.25 0.50 0.355 0.375 0.345 -
P/RPS 0.44 0.31 2.44 3.26 2.60 2.75 3.01 -26.46%
P/EPS -228.82 -46.54 -6.20 -39.51 -34.65 -27.85 -44.93 29.72%
EY -0.44 -2.15 -16.14 -2.53 -2.89 -3.59 -2.23 -22.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.70 1.19 2.27 1.78 1.79 1.82 -4.89%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/11/23 22/11/22 29/09/21 26/08/20 27/08/19 27/08/18 30/08/17 -
Price 0.045 0.05 0.12 0.57 0.615 0.41 0.325 -
P/RPS 0.49 0.45 1.17 3.72 4.50 3.00 2.83 -24.44%
P/EPS -257.42 -66.49 -2.97 -45.04 -60.04 -30.45 -42.33 33.45%
EY -0.39 -1.50 -33.62 -2.22 -1.67 -3.28 -2.36 -25.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.00 0.57 2.59 3.08 1.95 1.71 -2.07%

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