[GPACKET] YoY TTM Result on 31-Mar-2021 [#1]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 72.34%
YoY- 68.35%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 754,263 658,094 569,314 614,196 658,719 390,632 384,191 11.38%
PBT -17,403 -28,147 -154,046 -19,420 -70,386 -68,502 -18,908 -1.31%
Tax -678 175 -61 -15 462 55 -483 5.57%
NP -18,081 -27,972 -154,107 -19,435 -69,924 -68,447 -19,391 -1.11%
-
NP to SH -18,060 -24,419 -153,533 -20,217 -63,879 -73,278 -22,671 -3.57%
-
Tax Rate - - - - - - - -
Total Cost 772,344 686,066 723,421 633,631 728,643 459,079 403,582 10.93%
-
Net Worth 40,052 60,049 73,583 378,116 158,809 154,516 166,918 -20.40%
Dividend
30/06/24 30/06/23 30/06/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 40,052 60,049 73,583 378,116 158,809 154,516 166,918 -20.40%
NOSH 2,002,629 2,002,629 1,603,167 1,258,523 935,957 908,923 758,720 16.78%
Ratio Analysis
30/06/24 30/06/23 30/06/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin -2.40% -4.25% -27.07% -3.16% -10.62% -17.52% -5.05% -
ROE -45.09% -40.66% -208.65% -5.35% -40.22% -47.42% -13.58% -
Per Share
30/06/24 30/06/23 30/06/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 37.66 32.88 38.68 51.98 70.51 42.98 50.64 -4.62%
EPS -0.90 -1.22 -10.43 -1.71 -6.84 -8.06 -2.99 -17.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.03 0.05 0.32 0.17 0.17 0.22 -31.84%
Adjusted Per Share Value based on latest NOSH - 1,258,523
30/06/24 30/06/23 30/06/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 32.78 28.60 24.75 26.70 28.63 16.98 16.70 11.38%
EPS -0.78 -1.06 -6.67 -0.88 -2.78 -3.19 -0.99 -3.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0174 0.0261 0.032 0.1643 0.069 0.0672 0.0726 -20.41%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 28/06/24 30/06/23 30/06/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.045 0.03 0.06 0.37 0.49 0.31 0.395 -
P/RPS 0.12 0.09 0.16 0.71 0.69 0.72 0.78 -25.86%
P/EPS -4.99 -2.46 -0.58 -21.63 -7.17 -3.85 -13.22 -14.42%
EY -20.04 -40.66 -173.88 -4.62 -13.96 -26.01 -7.56 16.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 1.00 1.20 1.16 2.88 1.82 1.80 3.63%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 14/08/24 30/08/23 25/08/22 24/05/21 30/06/20 28/05/19 30/05/18 -
Price 0.035 0.04 0.055 0.29 0.50 0.325 0.285 -
P/RPS 0.09 0.12 0.14 0.56 0.71 0.76 0.56 -25.34%
P/EPS -3.88 -3.28 -0.53 -16.95 -7.31 -4.03 -9.54 -13.39%
EY -25.77 -30.50 -189.68 -5.90 -13.68 -24.81 -10.48 15.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.33 1.10 0.91 2.94 1.91 1.30 4.86%

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