Highlights

[GPACKET] QoQ Cumulative 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 -     -35.16%    YoY -     -98.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 454,709 292,040 147,054 609,600 407,874 222,262 97,935 177.53%
  QoQ % 55.70% 98.59% -75.88% 49.46% 83.51% 126.95% -
  Horiz. % 464.30% 298.20% 150.15% 622.45% 416.47% 226.95% 100.00%
PBT -56,103 -48,521 -34,982 -49,959 -19,893 -24,743 -14,556 145.22%
  QoQ % -15.63% -38.70% 29.98% -151.14% 19.60% -69.98% -
  Horiz. % 385.43% 333.34% 240.33% 343.22% 136.67% 169.98% 100.00%
Tax -230 -63 -323 563 -1,902 -952 -221 2.69%
  QoQ % -265.08% 80.50% -157.37% 129.60% -99.79% -330.77% -
  Horiz. % 104.07% 28.51% 146.15% -254.75% 860.63% 430.77% 100.00%
NP -56,333 -48,584 -35,305 -49,396 -21,795 -25,695 -14,777 143.44%
  QoQ % -15.95% -37.61% 28.53% -126.64% 15.18% -73.89% -
  Horiz. % 381.22% 328.78% 238.92% 334.28% 147.49% 173.89% 100.00%
NP to SH -52,865 -46,056 -34,074 -43,689 -17,591 -23,195 -13,884 143.25%
  QoQ % -14.78% -35.16% 22.01% -148.36% 24.16% -67.06% -
  Horiz. % 380.76% 331.72% 245.42% 314.67% 126.70% 167.06% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 511,042 340,624 182,359 658,996 429,669 247,957 112,712 173.19%
  QoQ % 50.03% 86.79% -72.33% 53.37% 73.28% 119.99% -
  Horiz. % 453.41% 302.21% 161.79% 584.67% 381.21% 219.99% 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 -14.78 % -22.11 % -21.46 % -16.48 % -6.45 % -12.76 % -8.99 % 39.17%
  QoQ % 33.15% -3.03% -30.22% -155.50% 49.45% -41.94% -
  Horiz. % 164.40% 245.94% 238.71% 183.31% 71.75% 141.94% 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 45.75 30.85 15.74 66.69 44.86 24.45 10.77 161.60%
  QoQ % 48.30% 96.00% -76.40% 48.66% 83.48% 127.02% -
  Horiz. % 424.79% 286.44% 146.15% 619.22% 416.53% 227.02% 100.00%
EPS -5.30 -4.90 -3.60 -4.80 -1.90 -2.60 -1.50 131.45%
  QoQ % -8.16% -36.11% 25.00% -152.63% 26.92% -73.33% -
  Horiz. % 353.33% 326.67% 240.00% 320.00% 126.67% 173.33% 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 39.05 25.08 12.63 52.35 35.03 19.09 8.41 177.55%
  QoQ % 55.70% 98.57% -75.87% 49.44% 83.50% 126.99% -
  Horiz. % 464.33% 298.22% 150.18% 622.47% 416.53% 226.99% 100.00%
EPS -4.54 -3.96 -2.93 -3.75 -1.51 -1.99 -1.19 143.56%
  QoQ % -14.65% -35.15% 21.87% -148.34% 24.12% -67.23% -
  Horiz. % 381.51% 332.77% 246.22% 315.13% 126.89% 167.23% 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 1.10 1.62 3.11 1.03 1.68 1.45 2.88 -47.27%
  QoQ % -32.10% -47.91% 201.94% -38.69% 15.86% -49.65% -
  Horiz. % 38.19% 56.25% 107.99% 35.76% 58.33% 50.35% 100.00%
P/EPS -9.49 -10.28 -13.43 -14.44 -39.02 -13.91 -20.29 -39.66%
  QoQ % 7.68% 23.45% 6.99% 62.99% -180.52% 31.44% -
  Horiz. % 46.77% 50.67% 66.19% 71.17% 192.31% 68.56% 100.00%
EY -10.53 -9.73 -7.44 -6.93 -2.56 -7.19 -4.93 65.62%
  QoQ % -8.22% -30.78% -7.36% -170.70% 64.39% -45.84% -
  Horiz. % 213.59% 197.36% 150.91% 140.57% 51.93% 145.84% 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 11/11/20 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 0.99 1.85 3.21 1.07 1.57 2.51 3.02 -52.36%
  QoQ % -46.49% -42.37% 200.00% -31.85% -37.45% -16.89% -
  Horiz. % 32.78% 61.26% 106.29% 35.43% 51.99% 83.11% 100.00%
P/EPS -8.55 -11.72 -13.85 -14.96 -36.44 -24.10 -21.28 -45.46%
  QoQ % 27.05% 15.38% 7.42% 58.95% -51.20% -13.25% -
  Horiz. % 40.18% 55.08% 65.08% 70.30% 171.24% 113.25% 100.00%
EY -11.69 -8.53 -7.22 -6.68 -2.74 -4.15 -4.70 83.27%
  QoQ % -37.05% -18.14% -8.08% -143.80% 33.98% 11.70% -
  Horiz. % 248.72% 181.49% 153.62% 142.13% 58.30% 88.30% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

2170 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.060.00 
 KOTRA 3.100.00 
 UCREST 0.150.00 
 GENM-C73 0.0050.00 
 PUC 0.150.00 
 WILLOW 0.4350.00 
 EAH-WE 0.0150.00 
 IRIS 0.350.00 
 TOPGLOV-C79 0.2250.00 
 BTECH 0.500.00 

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