[GPACKET] YoY TTM Result on 30-Sep-2024 [#2]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
26-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2025
Quarter
30-Sep-2024 [#2]
Profit Trend
QoQ- 4.28%
YoY- 26.84%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 696,435 671,775 619,949 594,061 679,379 411,373 405,082 9.04%
PBT -16,630 -23,709 -139,304 -46,867 -73,737 -67,210 -27,201 -7.56%
Tax -678 -19 131 -386 1,452 -947 181 -
NP -17,308 -23,728 -139,173 -47,253 -72,285 -68,157 -27,020 -6.87%
-
NP to SH -17,287 -23,629 -135,527 -57,479 -66,550 -72,374 -27,351 -7.06%
-
Tax Rate - - - - - - - -
Total Cost 713,743 695,503 759,122 641,314 751,664 479,530 432,102 8.35%
-
Net Worth 42,299 60,064 75,799 256,314 208,282 181,784 159,331 -19.09%
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 42,299 60,064 75,799 256,314 208,282 181,784 159,331 -19.09%
NOSH 2,115,000 2,002,629 1,603,167 1,259,408 1,008,998 908,923 758,720 17.80%
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 -2.49% -3.53% -22.45% -7.95% -10.64% -16.57% -6.67% -
ROE -40.87% -39.34% -178.80% -22.43% -31.95% -39.81% -17.17% -
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 32.93 33.55 40.89 48.67 71.76 45.26 53.39 -7.43%
EPS -0.82 -1.18 -8.94 -4.71 -7.03 -7.96 -3.60 -21.05%
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 - 2,115,000
30/09/24 30/09/23 30/09/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 30.27 29.20 26.95 25.82 29.53 17.88 17.61 9.04%
EPS -0.75 -1.03 -5.89 -2.50 -2.89 -3.15 -1.19 -7.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0184 0.0261 0.0329 0.1114 0.0905 0.079 0.0693 -19.09%
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 0.09 0.12 0.09 0.51 0.70 0.78 0.70 -27.94%
P/EPS -3.67 -3.39 -0.39 -5.31 -7.11 -4.46 -10.40 -15.33%
EY -27.25 -29.50 -255.42 -18.84 -14.06 -22.43 -9.61 18.12%
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 0.08 0.13 0.12 0.25 0.79 1.36 0.77 -30.36%
P/EPS -3.06 -3.81 -0.56 -2.55 -8.11 -7.72 -11.37 -18.92%
EY -32.69 -26.23 -178.80 -39.24 -12.33 -12.95 -8.79 23.35%
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