[GPACKET] YoY TTM Result on 31-Dec-2022 [#3]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
22-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- 70.76%
YoY- 74.19%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 748,587 635,230 550,550 656,435 504,542 400,366 374,418 11.71%
PBT -14,806 -43,251 -58,815 -86,170 -48,567 -35,093 -10,648 5.41%
Tax -20 -1 -217 2,235 -1,715 -612 -2,371 -53.39%
NP -14,826 -43,252 -59,032 -83,935 -50,282 -35,705 -13,019 2.09%
-
NP to SH -14,721 -39,633 -69,816 -78,963 -53,168 -33,491 -17,134 -2.39%
-
Tax Rate - - - - - - - -
Total Cost 763,413 678,482 609,582 740,370 554,824 436,071 387,437 11.45%
-
Net Worth 60,064 80,330 261,060 357,794 272,771 144,156 131,581 -11.78%
Dividend
31/12/23 31/12/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 60,064 80,330 261,060 357,794 272,771 144,156 131,581 -11.78%
NOSH 2,002,629 1,961,397 1,353,115 1,109,421 911,551 758,720 758,720 16.78%
Ratio Analysis
31/12/23 31/12/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -1.98% -6.81% -10.72% -12.79% -9.97% -8.92% -3.48% -
ROE -24.51% -49.34% -26.74% -22.07% -19.49% -23.23% -13.02% -
Per Share
31/12/23 31/12/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 37.39 39.54 44.29 66.05 55.49 52.77 51.22 -4.90%
EPS -0.74 -2.47 -5.62 -7.94 -5.85 -4.41 -2.34 -16.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.05 0.21 0.36 0.30 0.19 0.18 -24.90%
Adjusted Per Share Value based on latest NOSH - 1,961,397
31/12/23 31/12/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 37.38 31.72 27.49 32.78 25.19 19.99 18.70 11.70%
EPS -0.74 -1.98 -3.49 -3.94 -2.65 -1.67 -0.86 -2.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.0401 0.1304 0.1787 0.1362 0.072 0.0657 -11.77%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/12/23 30/12/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.04 0.055 0.12 0.505 0.755 0.375 0.345 -
P/RPS 0.11 0.14 0.27 0.76 1.36 0.71 0.67 -25.08%
P/EPS -5.44 -2.23 -2.14 -6.36 -12.91 -8.50 -14.72 -14.71%
EY -18.38 -44.85 -46.80 -15.73 -7.75 -11.77 -6.79 17.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.10 0.57 1.40 2.52 1.97 1.92 -5.70%
Price Multiplier on Announcement Date
31/12/23 31/12/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/02/24 22/02/23 29/11/21 11/11/20 26/11/19 27/11/18 29/11/17 -
Price 0.045 0.055 0.105 0.455 0.705 0.34 0.435 -
P/RPS 0.12 0.14 0.24 0.69 1.27 0.64 0.85 -26.87%
P/EPS -6.12 -2.23 -1.87 -5.73 -12.06 -7.70 -18.56 -16.25%
EY -16.34 -44.85 -53.49 -17.46 -8.29 -12.98 -5.39 19.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.10 0.50 1.26 2.35 1.79 2.42 -7.36%

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