[GPACKET] YoY Quarter Result on 31-Dec-2020 [#4]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
23-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -197.17%
YoY- 22.47%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/03/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 141,841 150,358 160,613 163,830 201,726 96,668 97,791 6.12%
PBT -10,400 -19,213 -104,136 -17,457 -30,067 -28,674 -2,244 27.79%
Tax -658 0 113 211 2,465 186 -477 5.27%
NP -11,058 -19,213 -104,023 -17,246 -27,602 -28,488 -2,721 25.14%
-
NP to SH -11,057 -19,166 -103,982 -20,234 -26,098 -35,577 -2,622 25.88%
-
Tax Rate - - - - - - - -
Total Cost 152,899 169,571 264,636 181,076 229,328 125,156 100,512 6.94%
-
Net Worth 60,071 67,288 166,489 401,233 265,082 174,527 169,291 -15.27%
Dividend
31/03/24 31/03/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 60,071 67,288 166,489 401,233 265,082 174,527 169,291 -15.27%
NOSH 2,002,629 1,997,629 1,403,167 1,164,421 933,553 908,923 758,720 16.79%
Ratio Analysis
31/03/24 31/03/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -7.80% -12.78% -64.77% -10.53% -13.68% -29.47% -2.78% -
ROE -18.41% -28.48% -62.46% -5.04% -9.85% -20.38% -1.55% -
Per Share
31/03/24 31/03/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 7.08 8.94 12.54 15.52 22.07 12.74 13.29 -9.58%
EPS -0.60 -1.10 -8.10 -1.90 -2.90 -3.70 -0.40 6.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.04 0.13 0.38 0.29 0.23 0.23 -27.80%
Adjusted Per Share Value based on latest NOSH - 1,164,421
31/03/24 31/03/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 7.08 7.51 8.02 8.18 10.07 4.83 4.88 6.13%
EPS -0.55 -0.96 -5.19 -1.01 -1.30 -1.78 -0.13 25.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.0336 0.0831 0.2004 0.1324 0.0871 0.0845 -15.26%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/03/24 31/03/23 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.045 0.04 0.08 0.42 0.69 0.315 0.55 -
P/RPS 0.64 0.45 0.64 2.71 3.13 2.47 4.14 -25.81%
P/EPS -8.15 -3.51 -0.99 -21.92 -24.17 -6.72 -154.40 -37.53%
EY -12.27 -28.48 -101.49 -4.56 -4.14 -14.88 -0.65 59.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.00 0.62 1.11 2.38 1.37 2.39 -7.17%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/05/24 26/05/23 28/02/22 23/03/21 28/02/20 26/02/19 28/02/18 -
Price 0.04 0.04 0.085 0.38 0.715 0.34 0.48 -
P/RPS 0.56 0.45 0.68 2.45 3.24 2.67 3.61 -25.77%
P/EPS -7.24 -3.51 -1.05 -19.83 -25.04 -7.25 -134.75 -37.35%
EY -13.80 -28.48 -95.52 -5.04 -3.99 -13.79 -0.74 59.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.00 0.65 1.00 2.47 1.48 2.09 -6.97%

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