[GPACKET] QoQ Quarter Result on 2020-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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 162,669 144,986 147,054 201,726 185,613 124,326 97,935 40.12% QoQ % 12.20% -1.41% -27.10% 8.68% 49.30% 26.95% - Horiz. % 166.10% 148.04% 150.15% 205.98% 189.53% 126.95% 100.00%
PBT -7,582 -13,539 -34,982 -30,067 4,851 -10,188 -14,556 -35.18% QoQ % 44.00% 61.30% -16.35% -719.81% 147.61% 30.01% - Horiz. % 52.09% 93.01% 240.33% 206.56% -33.33% 69.99% 100.00%
Tax -167 260 -323 2,465 -950 -730 -221 -16.99% QoQ % -164.23% 180.50% -113.10% 359.47% -30.14% -230.32% - Horiz. % 75.57% -117.65% 146.15% -1,115.38% 429.86% 330.32% 100.00%
NP -7,749 -13,279 -35,305 -27,602 3,901 -10,918 -14,777 -34.89% QoQ % 41.64% 62.39% -27.91% -807.56% 135.73% 26.11% - Horiz. % 52.44% 89.86% 238.92% 186.79% -26.40% 73.89% 100.00%
NP to SH -6,809 -11,982 -34,074 -26,098 5,604 -9,311 -13,884 -37.73% QoQ % 43.17% 64.84% -30.56% -565.70% 160.19% 32.94% - Horiz. % 49.04% 86.30% 245.42% 187.97% -40.36% 67.06% 100.00%
Tax Rate - % - % - % - % 19.58 % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 170,418 158,265 182,359 229,328 181,712 135,244 112,712 31.63% QoQ % 7.68% -13.21% -20.48% 26.20% 34.36% 19.99% - Horiz. % 151.20% 140.42% 161.79% 203.46% 161.22% 119.99% 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 -4.76 % -9.16 % -24.01 % -13.68 % 2.10 % -8.78 % -15.09 % -53.56% QoQ % 48.03% 61.85% -75.51% -751.43% 123.92% 41.82% - Horiz. % 31.54% 60.70% 159.11% 90.66% -13.92% 58.18% 100.00%
ROE -1.90 % -5.75 % -21.46 % -9.85 % 2.05 % -5.12 % -8.99 % -64.42% QoQ % 66.96% 73.21% -117.87% -580.49% 140.04% 43.05% - Horiz. % 21.13% 63.96% 238.71% 109.57% -22.80% 56.95% 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 16.37 15.31 15.74 22.07 20.41 13.68 10.77 32.10% QoQ % 6.92% -2.73% -28.68% 8.13% 49.20% 27.02% - Horiz. % 152.00% 142.15% 146.15% 204.92% 189.51% 127.02% 100.00%
EPS -0.70 -1.30 -3.60 -2.90 0.60 -1.00 -1.50 -39.75% QoQ % 46.15% 63.89% -24.14% -583.33% 160.00% 33.33% - Horiz. % 46.67% 86.67% 240.00% 193.33% -40.00% 66.67% 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 13.97 12.45 12.63 17.32 15.94 10.68 8.41 40.13% QoQ % 12.21% -1.43% -27.08% 8.66% 49.25% 26.99% - Horiz. % 166.11% 148.04% 150.18% 205.95% 189.54% 126.99% 100.00%
EPS -0.58 -1.03 -2.93 -2.24 0.48 -0.80 -1.19 -37.99% QoQ % 43.69% 64.85% -30.80% -566.67% 160.00% 32.77% - Horiz. % 48.74% 86.55% 246.22% 188.24% -40.34% 67.23% 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 3.09 3.26 3.11 3.13 3.70 2.60 2.88 4.79% QoQ % -5.21% 4.82% -0.64% -15.41% 42.31% -9.72% - Horiz. % 107.29% 113.19% 107.99% 108.68% 128.47% 90.28% 100.00%
P/EPS -73.71 -39.51 -13.43 -24.17 122.50 -34.65 -20.29 135.76% QoQ % -86.56% -194.19% 44.44% -119.73% 453.54% -70.77% - Horiz. % 363.28% 194.73% 66.19% 119.12% -603.75% 170.77% 100.00%
EY -1.36 -2.53 -7.44 -4.14 0.82 -2.89 -4.93 -57.52% QoQ % 46.25% 65.99% -79.71% -604.88% 128.37% 41.38% - Horiz. % 27.59% 51.32% 150.91% 83.98% -16.63% 58.62% 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 2.78 3.72 3.21 3.24 3.45 4.50 3.02 -5.36% QoQ % -25.27% 15.89% -0.93% -6.09% -23.33% 49.01% - Horiz. % 92.05% 123.18% 106.29% 107.28% 114.24% 149.01% 100.00%
P/EPS -66.41 -45.04 -13.85 -25.04 114.38 -60.04 -21.28 113.11% QoQ % -47.45% -225.20% 44.69% -121.89% 290.51% -182.14% - Horiz. % 312.08% 211.65% 65.08% 117.67% -537.50% 282.14% 100.00%
EY -1.51 -2.22 -7.22 -3.99 0.87 -1.67 -4.70 -52.99% QoQ % 31.98% 69.25% -80.95% -558.62% 152.10% 64.47% - Horiz. % 32.13% 47.23% 153.62% 84.89% -18.51% 35.53% 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.
Comment
Announcement_Q2 2020.pdf 
