Highlights

[GPACKET] QoQ Annualized Quarter Result on 2020-06-30 [#2]

Stock [GPACKET]: GREEN PACKET BHD
Announcement Date 26-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     32.42%    YoY -     -98.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 606,278 584,080 588,216 609,600 543,832 444,524 391,740 33.69%
  QoQ % 3.80% -0.70% -3.51% 12.09% 22.34% 13.47% -
  Horiz. % 154.77% 149.10% 150.15% 155.61% 138.82% 113.47% 100.00%
PBT -74,804 -97,042 -139,928 -49,959 -26,524 -49,486 -58,224 18.13%
  QoQ % 22.92% 30.65% -180.09% -88.35% 46.40% 15.01% -
  Horiz. % 128.48% 166.67% 240.33% 85.80% 45.56% 84.99% 100.00%
Tax -306 -126 -1,292 563 -2,536 -1,904 -884 -50.53%
  QoQ % -143.39% 90.25% -329.48% 122.20% -33.19% -115.38% -
  Horiz. % 34.69% 14.25% 146.15% -63.69% 286.88% 215.38% 100.00%
NP -75,110 -97,168 -141,220 -49,396 -29,060 -51,390 -59,108 17.27%
  QoQ % 22.70% 31.19% -185.89% -69.98% 43.45% 13.06% -
  Horiz. % 127.07% 164.39% 238.92% 83.57% 49.16% 86.94% 100.00%
NP to SH -70,486 -92,112 -136,296 -43,689 -23,454 -46,390 -55,536 17.17%
  QoQ % 23.48% 32.42% -211.97% -86.27% 49.44% 16.47% -
  Horiz. % 126.92% 165.86% 245.42% 78.67% 42.23% 83.53% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 681,389 681,248 729,436 658,996 572,892 495,914 450,848 31.60%
  QoQ % 0.02% -6.61% 10.69% 15.03% 15.52% 10.00% -
  Horiz. % 151.14% 151.10% 161.79% 146.17% 127.07% 110.00% 100.00%
Net Worth 357,794 208,282 158,809 265,082 272,771 181,784 154,516 74.76%
  QoQ % 71.78% 31.15% -40.09% -2.82% 50.05% 17.65% -
  Horiz. % 231.56% 134.80% 102.78% 171.56% 176.53% 117.65% 100.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 357,794 208,282 158,809 265,082 272,771 181,784 154,516 74.76%
  QoQ % 71.78% 31.15% -40.09% -2.82% 50.05% 17.65% -
  Horiz. % 231.56% 134.80% 102.78% 171.56% 176.53% 117.65% 100.00%
NOSH 993,873 946,738 934,174 914,076 909,237 908,923 908,923 6.12%
  QoQ % 4.98% 1.34% 2.20% 0.53% 0.03% 0.00% -
  Horiz. % 109.35% 104.16% 102.78% 100.57% 100.03% 100.00% 100.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -12.39 % -16.64 % -24.01 % -8.10 % -5.34 % -11.56 % -15.09 % -12.28%
  QoQ % 25.54% 30.70% -196.42% -51.69% 53.81% 23.39% -
  Horiz. % 82.11% 110.27% 159.11% 53.68% 35.39% 76.61% 100.00%
ROE -19.70 % -44.22 % -85.82 % -16.48 % -8.60 % -25.52 % -35.94 % -32.95%
  QoQ % 55.45% 48.47% -420.75% -91.63% 66.30% 28.99% -
  Horiz. % 54.81% 123.04% 238.79% 45.85% 23.93% 71.01% 100.00%
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 61.00 61.69 62.97 66.69 59.81 48.91 43.10 25.98%
  QoQ % -1.12% -2.03% -5.58% 11.50% 22.29% 13.48% -
  Horiz. % 141.53% 143.13% 146.10% 154.73% 138.77% 113.48% 100.00%
EPS -7.07 -9.80 -14.40 -4.80 -2.53 -5.20 -6.00 11.53%
  QoQ % 27.86% 31.94% -200.00% -89.72% 51.35% 13.33% -
  Horiz. % 117.83% 163.33% 240.00% 80.00% 42.17% 86.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3600 0.2200 0.1700 0.2900 0.3000 0.2000 0.1700 64.68%
  QoQ % 63.64% 29.41% -41.38% -3.33% 50.00% 17.65% -
  Horiz. % 211.76% 129.41% 100.00% 170.59% 176.47% 117.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,164,421
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 52.07 50.16 50.52 52.35 46.70 38.18 33.64 33.70%
  QoQ % 3.81% -0.71% -3.50% 12.10% 22.32% 13.50% -
  Horiz. % 154.79% 149.11% 150.18% 155.62% 138.82% 113.50% 100.00%
EPS -6.05 -7.91 -11.71 -3.75 -2.01 -3.98 -4.77 17.12%
  QoQ % 23.51% 32.45% -212.27% -86.57% 49.50% 16.56% -
  Horiz. % 126.83% 165.83% 245.49% 78.62% 42.14% 83.44% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3073 0.1789 0.1364 0.2277 0.2343 0.1561 0.1327 74.77%
  QoQ % 71.77% 31.16% -40.10% -2.82% 50.10% 17.63% -
  Horiz. % 231.57% 134.82% 102.79% 171.59% 176.56% 117.63% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.5050 0.5000 0.4900 0.6900 0.7550 0.3550 0.3100 -
P/RPS 0.83 0.81 0.78 1.03 1.26 0.73 0.72 9.91%
  QoQ % 2.47% 3.85% -24.27% -18.25% 72.60% 1.39% -
  Horiz. % 115.28% 112.50% 108.33% 143.06% 175.00% 101.39% 100.00%
P/EPS -7.12 -5.14 -3.36 -14.44 -29.27 -6.96 -5.07 25.33%
  QoQ % -38.52% -52.98% 76.73% 50.67% -320.55% -37.28% -
  Horiz. % 140.43% 101.38% 66.27% 284.81% 577.32% 137.28% 100.00%
EY -14.04 -19.46 -29.78 -6.93 -3.42 -14.38 -19.71 -20.19%
  QoQ % 27.85% 34.65% -329.73% -102.63% 76.22% 27.04% -
  Horiz. % 71.23% 98.73% 151.09% 35.16% 17.35% 72.96% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.40 2.27 2.88 2.38 2.52 1.78 1.82 -16.01%
  QoQ % -38.33% -21.18% 21.01% -5.56% 41.57% -2.20% -
  Horiz. % 76.92% 124.73% 158.24% 130.77% 138.46% 97.80% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 11/12/14 26/08/20 30/06/20 28/02/20 26/11/19 27/08/19 28/05/19 -
Price 0.4550 0.5700 0.5050 0.7150 0.7050 0.6150 0.3250 -
P/RPS 0.75 0.92 0.80 1.07 1.18 1.26 0.75 -
  QoQ % -18.48% 15.00% -25.23% -9.32% -6.35% 68.00% -
  Horiz. % 100.00% 122.67% 106.67% 142.67% 157.33% 168.00% 100.00%
P/EPS -6.42 -5.86 -3.46 -14.96 -27.33 -12.05 -5.32 13.31%
  QoQ % -9.56% -69.36% 76.87% 45.26% -126.80% -126.50% -
  Horiz. % 120.68% 110.15% 65.04% 281.20% 513.72% 226.50% 100.00%
EY -15.59 -17.07 -28.89 -6.68 -3.66 -8.30 -18.80 -11.70%
  QoQ % 8.67% 40.91% -332.49% -82.51% 55.90% 55.85% -
  Horiz. % 82.93% 90.80% 153.67% 35.53% 19.47% 44.15% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.26 2.59 2.97 2.47 2.35 3.08 1.91 -24.16%
  QoQ % -51.35% -12.79% 20.24% 5.11% -23.70% 61.26% -
  Horiz. % 65.97% 135.60% 155.50% 129.32% 123.04% 161.26% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

573  485  641  409 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.31-0.045 
 AT 0.195-0.015 
 LAMBO 0.04+0.005 
 ASIABIO-OR 0.02+0.005 
 HIAPTEK 0.31+0.03 
 KANGER 0.17-0.005 
 ARMADA 0.320.00 
 XOX 0.105-0.005 
 BIOHLDG-WA 0.235-0.055 
 AEM 0.185+0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS