Highlights

[GPACKET] YoY 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?  YoY % Horiz. %

Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/12 CAGR
Revenue 584,080 444,524 420,262 324,038 330,288 339,137 532,906 1.15%
  YoY % 31.39% 5.77% 29.70% -1.89% -2.61% -36.36% -
  Horiz. % 109.60% 83.42% 78.86% 60.81% 61.98% 63.64% 100.00%
PBT -97,042 -49,486 -38,116 -17,488 -24,832 88,667 -123,958 -3.01%
  YoY % -96.10% -29.83% -117.96% 29.57% -128.01% 171.53% -
  Horiz. % 78.29% 39.92% 30.75% 14.11% 20.03% -71.53% 100.00%
Tax -126 -1,904 94 -452 -1,892 -55,757 -818 -20.84%
  YoY % 93.38% -2,125.53% 120.80% 76.11% 96.61% -6,716.26% -
  Horiz. % 15.40% 232.76% -11.49% 55.26% 231.30% 6,816.26% 100.00%
NP -97,168 -51,390 -38,022 -17,940 -26,724 32,910 -124,776 -3.08%
  YoY % -89.08% -35.16% -111.94% 32.87% -181.20% 126.38% -
  Horiz. % 77.87% 41.19% 30.47% 14.38% 21.42% -26.38% 100.00%
NP to SH -92,112 -46,390 -34,536 -21,834 -26,724 56,380 -65,232 4.40%
  YoY % -98.56% -34.32% -58.18% 18.30% -147.40% 186.43% -
  Horiz. % 141.21% 71.12% 52.94% 33.47% 40.97% -86.43% 100.00%
Tax Rate - % - % - % - % - % 62.88 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Total Cost 681,248 495,914 458,284 341,978 357,012 306,227 657,682 0.44%
  YoY % 37.37% 8.21% 34.01% -4.21% 16.58% -53.44% -
  Horiz. % 103.58% 75.40% 69.68% 52.00% 54.28% 46.56% 100.00%
Net Worth 208,282 181,784 159,331 136,959 42,195 112,759 110,894 8.19%
  YoY % 14.58% 14.09% 16.34% 224.58% -62.58% 1.68% -
  Horiz. % 187.82% 163.93% 143.68% 123.50% 38.05% 101.68% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/12 CAGR
Net Worth 208,282 181,784 159,331 136,959 42,195 112,759 110,894 8.19%
  YoY % 14.58% 14.09% 16.34% 224.58% -62.58% 1.68% -
  Horiz. % 187.82% 163.93% 143.68% 123.50% 38.05% 101.68% 100.00%
NOSH 946,738 908,923 758,720 720,837 703,263 609,525 652,320 4.76%
  YoY % 4.16% 19.80% 5.26% 2.50% 15.38% -6.56% -
  Horiz. % 145.13% 139.34% 116.31% 110.50% 107.81% 93.44% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/12 CAGR
NP Margin -16.64 % -11.56 % -9.05 % -5.54 % -8.09 % 9.70 % -23.41 % -4.17%
  YoY % -43.94% -27.73% -63.36% 31.52% -183.40% 141.44% -
  Horiz. % 71.08% 49.38% 38.66% 23.67% 34.56% -41.44% 100.00%
ROE -44.22 % -25.52 % -21.68 % -15.94 % -63.33 % 50.00 % -58.82 % -3.50%
  YoY % -73.28% -17.71% -36.01% 74.83% -226.66% 185.01% -
  Horiz. % 75.18% 43.39% 36.86% 27.10% 107.67% -85.01% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/12 CAGR
RPS 61.69 48.91 55.39 44.95 46.97 48.12 81.69 -3.45%
  YoY % 26.13% -11.70% 23.23% -4.30% -2.39% -41.09% -
  Horiz. % 75.52% 59.87% 67.81% 55.03% 57.50% 58.91% 100.00%
EPS -9.80 -5.20 -4.60 -2.40 -3.80 8.00 -10.00 -0.25%
  YoY % -88.46% -13.04% -91.67% 36.84% -147.50% 180.00% -
  Horiz. % 98.00% 52.00% 46.00% 24.00% 38.00% -80.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2200 0.2000 0.2100 0.1900 0.0600 0.1600 0.1700 3.27%
  YoY % 10.00% -4.76% 10.53% 216.67% -62.50% -5.88% -
  Horiz. % 129.41% 117.65% 123.53% 111.76% 35.29% 94.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,164,421
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/12 CAGR
RPS 50.16 38.18 36.09 27.83 28.36 29.12 45.77 1.15%
  YoY % 31.38% 5.79% 29.68% -1.87% -2.61% -36.38% -
  Horiz. % 109.59% 83.42% 78.85% 60.80% 61.96% 63.62% 100.00%
EPS -7.91 -3.98 -2.97 -1.88 -2.30 4.84 -5.60 4.41%
  YoY % -98.74% -34.01% -57.98% 18.26% -147.52% 186.43% -
  Horiz. % 141.25% 71.07% 53.04% 33.57% 41.07% -86.43% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1789 0.1561 0.1368 0.1176 0.0362 0.0968 0.0952 8.20%
  YoY % 14.61% 14.11% 16.33% 224.86% -62.60% 1.68% -
  Horiz. % 187.92% 163.97% 143.70% 123.53% 38.03% 101.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/12 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 29/06/12 -
Price 0.5000 0.3550 0.3750 0.3450 0.2450 0.2150 0.4900 -
P/RPS 0.81 0.73 0.68 0.77 0.52 0.45 0.60 3.82%
  YoY % 10.96% 7.35% -11.69% 48.08% 15.56% -25.00% -
  Horiz. % 135.00% 121.67% 113.33% 128.33% 86.67% 75.00% 100.00%
P/EPS -5.14 -6.96 -8.24 -11.39 -6.45 2.69 -4.90 0.60%
  YoY % 26.15% 15.53% 27.66% -76.59% -339.78% 154.90% -
  Horiz. % 104.90% 142.04% 168.16% 232.45% 131.63% -54.90% 100.00%
EY -19.46 -14.38 -12.14 -8.78 -15.51 37.21 -20.41 -0.59%
  YoY % -35.33% -18.45% -38.27% 43.39% -141.68% 282.31% -
  Horiz. % 95.35% 70.46% 59.48% 43.02% 75.99% -182.31% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.27 1.78 1.79 1.82 4.08 1.34 2.88 -2.93%
  YoY % 27.53% -0.56% -1.65% -55.39% 204.48% -53.47% -
  Horiz. % 78.82% 61.81% 62.15% 63.19% 141.67% 46.53% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/12 CAGR
Date 26/08/20 27/08/19 27/08/18 30/08/17 30/08/16 28/08/15 30/08/12 -
Price 0.5700 0.6150 0.4100 0.3250 0.2450 0.2000 0.4600 -
P/RPS 0.92 1.26 0.74 0.72 0.52 0.42 0.56 6.40%
  YoY % -26.98% 70.27% 2.78% 38.46% 23.81% -25.00% -
  Horiz. % 164.29% 225.00% 132.14% 128.57% 92.86% 75.00% 100.00%
P/EPS -5.86 -12.05 -9.01 -10.73 -6.45 2.50 -4.60 3.07%
  YoY % 51.37% -33.74% 16.03% -66.36% -358.00% 154.35% -
  Horiz. % 127.39% 261.96% 195.87% 233.26% 140.22% -54.35% 100.00%
EY -17.07 -8.30 -11.10 -9.32 -15.51 40.00 -21.74 -2.98%
  YoY % -105.66% 25.23% -19.10% 39.91% -138.78% 283.99% -
  Horiz. % 78.52% 38.18% 51.06% 42.87% 71.34% -183.99% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.59 3.08 1.95 1.71 4.08 1.25 2.71 -0.56%
  YoY % -15.91% 57.95% 14.04% -58.09% 226.40% -53.87% -
  Horiz. % 95.57% 113.65% 71.96% 63.10% 150.55% 46.13% 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
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+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