GPACKET | GREEN PACKET BERHAD
0.035 (-12.5%)
T-O (am): 0.035 (08:59:00)
Last updated: 17:00
Fundamental
Technical
Total Score
iSaham Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
Quarter Reports
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 26 May 23 | 31 Mar 23 | Other | 31 Mar 23 | 150.36 | -19.21 | -19.17 | -12.8% | 0.00 | -1.10 | 14.5% | 46.9% | 137.0% | 4.1% | ||||||||
| 22 Feb 23 | Q4 Dec 22 | 4 | 31 Dec 22 | 175.89 | -8.08 | -8.09 | -4.6% | 0.00 | -0.50 | 3.6% | 9.5% | 609.5% | 92.2% | ||||||||
| 22 Nov 22 | Q3 Sep 22 | 3 | 31 Dec 22 | 169.79 | -4.79 | -1.14 | -0.7% | 0.00 | -0.30 | 9.3% | 42.5% | 89.1% | 94.0% | ||||||||
| 25 Aug 22 | Q2 Jun 22 | 2 | 31 Dec 22 | 187.20 | -10.56 | -10.43 | -5.6% | 0.00 | -0.70 | 82.9% | 49.9% | 47.8% | 78.8% | ||||||||
| 24 May 22 | Q1 Mar 22 | 1 | 31 Dec 22 | 102.34 | -19.82 | -19.98 | -19.5% | 0.00 | -1.40 | 36.3% | 28.3% | 80.8% | 206.2% | ||||||||
| 28 Feb 22 | Q4 Dec 21 | 4 | 31 Dec 21 | 160.61 | -104.14 | -103.98 | -64.7% | 0.00 | -8.10 | 34.8% | 2.0% | 443.1% | 413.9% | ||||||||
| 29 Nov 21 | Q3 Sep 21 | 3 | 31 Dec 21 | 119.16 | -19.53 | -19.15 | -16.1% | 0.00 | -1.50 | 4.6% | 26.8% | 61.1% | 181.2% | ||||||||
| 29 Sep 21 | Q2 Jun 21 | 2 | 31 Dec 21 | 124.85 | -40.99 | -49.24 | -39.4% | 0.00 | -4.00 | 12.5% | 13.9% | 361.8% | 311.0% | ||||||||
| 24 May 21 | Q1 Mar 21 | 1 | 31 Dec 21 | 142.71 | 19.16 | 18.81 | 13.2% | 0.00 | 1.60 | 12.9% | 3.0% | 192.9% | 155.2% | ||||||||
| 23 Mar 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 163.83 | -17.46 | -20.23 | -12.3% | 0.00 | -1.90 | 0.7% | 18.8% | 197.2% | 22.5% | ||||||||
| 11 Nov 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 162.67 | -7.58 | -6.81 | -4.2% | 0.00 | -0.70 | 12.2% | 12.4% | 43.2% | 221.5% | ||||||||
| 26 Aug 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 144.99 | -13.54 | -11.98 | -8.3% | 0.00 | -1.30 | 1.4% | 16.6% | 64.8% | 28.7% | ||||||||
| 30 Jun 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 147.05 | -34.98 | -34.07 | -23.2% | 0.00 | -3.60 | 27.1% | 50.1% | 30.6% | 145.4% | ||||||||
| 28 Feb 20 | Q4 Dec 19 | 4 | 31 Dec 19 | 201.73 | -30.07 | -26.10 | -12.9% | 0.00 | -2.90 | 8.7% | 108.7% | 565.7% | 26.6% | ||||||||
| 26 Nov 19 | Q3 Sep 19 | 3 | 31 Dec 19 | 185.61 | 4.85 | 5.60 | 3.0% | 0.00 | 0.60 | 49.3% | 100.8% | 160.2% | 141.2% | ||||||||
| 27 Aug 19 | Q2 Jun 19 | 2 | 31 Dec 19 | 124.33 | -10.19 | -9.31 | -7.5% | 0.00 | -1.00 | 26.9% | 20.0% | 32.9% | 8.8% | ||||||||
| 28 May 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 97.94 | -14.56 | -13.88 | -14.2% | 0.00 | -1.50 | 1.3% | 8.1% | 61.0% | 96.9% | ||||||||
| 26 Feb 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 96.67 | -28.67 | -35.58 | -36.8% | 0.00 | -3.70 | 4.6% | 1.1% | 161.6% | 1256.9% | ||||||||
| 27 Nov 18 | Q3 Sep 18 | 3 | 31 Dec 18 | 92.44 | -13.79 | -13.60 | -14.7% | 0.00 | -1.80 | 10.8% | 4.8% | 33.2% | 82.3% | ||||||||
| 27 Aug 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 103.58 | -11.48 | -10.21 | -9.9% | 0.00 | -1.30 | 2.8% | 25.3% | 44.9% | 84.5% | ||||||||
| 30 May 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 106.55 | -7.58 | -7.05 | -6.6% | 0.00 | -0.90 | 8.9% | 34.3% | 168.9% | 31.0% | ||||||||
| 28 Feb 18 | Q4 Dec 17 | 4 | 31 Dec 17 | 97.79 | -2.24 | -2.62 | -2.7% | 0.00 | -0.40 | 0.7% | 15.1% | 64.9% | 310.6% | ||||||||
| 29 Nov 17 | Q3 Sep 17 | 3 | 31 Dec 17 | 97.16 | -5.90 | -7.46 | -7.7% | 0.00 | -0.70 | 17.5% | 6.2% | 34.8% | 108.9% | ||||||||
| 30 Aug 17 | Q2 Jun 17 | 2 | 31 Dec 17 | 82.69 | -3.19 | -5.54 | -6.7% | 0.00 | -0.50 | 4.2% | 6.7% | 2.8% | 83.1% | ||||||||
| 23 May 17 | Q1 Mar 17 | 1 | 31 Dec 17 | 79.33 | -5.56 | -5.38 | -6.8% | 0.00 | -0.70 | 31.2% | 9.5% | 532.3% | 127.7% | ||||||||
| 28 Feb 17 | Q4 Dec 16 | 4 | 31 Dec 16 | 115.24 | 4.00 | 1.25 | 1.1% | 0.00 | 0.20 | 26.0% | 15.4% | 98.5% | 104.3% | ||||||||
| 23 Nov 16 | Q3 Sep 16 | 3 | 31 Dec 16 | 91.45 | 84.41 | 83.54 | 91.3% | 0.00 | 12.10 | 17.9% | 16.2% | 355.1% | 393.3% | ||||||||
| 30 Aug 16 | Q2 Jun 16 | 2 | 31 Dec 16 | 77.53 | -32.20 | -32.74 | -42.2% | 0.00 | -4.70 | 11.5% | 1.1% | 268.5% | 34.3% | ||||||||
| 25 May 16 | Q1 Mar 16 | 1 | 31 Dec 16 | 87.61 | 19.83 | 19.43 | 22.2% | 0.00 | 2.80 | 12.3% | 18.8% | 167.6% | 196.6% | ||||||||
| 24 Feb 16 | 31 Dec 15 | Other | 31 Dec 15 | 99.86 | -38.28 | -28.73 | -28.8% | 0.00 | -4.20 | 26.9% | 2.1% | 0.9% | 23.1% | ||||||||
| 26 Nov 15 | 30 Sep 15 | Other | 31 Dec 15 | 78.72 | -28.21 | -28.48 | -36.2% | 0.00 | -4.00 | 0.4% | 11.7% | 16.8% | 123.4% | ||||||||
| 28 Aug 15 | 30 Jun 15 | Other | 31 Dec 15 | 78.40 | -24.12 | -24.38 | -31.1% | 0.00 | -4.00 | 6.3% | 8.2% | 21.1% | 51.5% | ||||||||
| 28 May 15 | 31 Mar 15 | Other | 31 Dec 15 | 73.76 | -19.55 | -20.12 | -27.3% | 0.00 | -3.00 | 24.6% | 43.8% | 13.8% | 1352.0% | ||||||||
| 26 Feb 15 | 31/12/14 | Other | 31/12/15 | 97.81 | -22.45 | -23.35 | -23.9% | 0.00 | -3.40 | 9.7% | 39.4% | 119.2% | 90.0% |
Historical Dividends
Financial Ratios
| EPS | -1.94 sen |
| Trailing PE (Sector Median: 13.9) | 0.0 |
| PEG | 0.0 |
| Altman Z | 2.3 |
| Beaver | -0.281 |
| Current Ratio | 1.1 |
| Debt-Equity (DE) Ratio | 3.15 |
| FCF Yield | -78.57 % |
| Revenue QoQ | -14.52 % |
| Revenue YoY | 46.92% |
| Profit QoQ | -136.97 % |
| Profit YoY | 4.06 % |
| Profit Margin (Sector Median: 5.9) | -5.68 % |
| ROE (ROIC: -59.12) | -63.13 % |
| Dividend Per Share (DPS) | 0.0 sen |
| Dividend Yield (DY) | 0.0 % |
Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 13.9) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 5.9) | |
| ROE (ROIC: -76.51) | |
| Altman Z |
Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.04 | Consistent QR FV |
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | -19.17 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 0.0 |
| Expected Revenue (M) | 0.0 |
| Expected Growth (%) | 0.0 |
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research
Directors Share Purchases (Beta)
MR LEONG SENG WUI reduced 124342570.0 units announced on 23 Mar 2023 at ~RM0.05
MR PUAN CHAN CHEONG reduced 200000.0 units announced on 07 Sep 2021 at ~RM0.175
MR PUAN CHAN CHEONG reduced 37629300.0 units announced on 27 Aug 2021 at ~RM0.2
MR PUAN CHAN CHEONG reduced 48944900.0 units announced on 25 Aug 2021 at ~RM0.205
MR PUAN CHAN CHEONG reduced 9250000.0 units announced on 19 May 2021 at ~RM0.27
MR PUAN CHAN CHEONG added 1500000.0 units announced on 04 Sep 2020 at ~RM0.53
Summary
Market Cap: 70 M.
Number of Shares: 2002 M.
Adjusted Float: 91.1%.
Stock highly correlated with
RENEUCO (94%)
BOILERM (93%)
LIONIND (93%)
MELEWAR (93%)
Green packet is a company that emphasis the use of technology to push the boundaries forward at exceptional speeds. Our primary service is mainly involed in cellular device solution in the likes of mobile data solutions and 4g capable devices that supports lte, WiMAX and Wi-Fi technologies by creating a seamless and unified platform and experiences. Green packet has regional offices in various continents namely, united states, middle east, oceania, china and taiwan in order to have great services support.
Sectors: Telco, 5G, Telecommunications & Media, Telecommunications Service Providers, Penny Stocks
Share Registrar: SYMPHONY CORPORATE SERVICES SDN BHD
Code: 0082
Website: http://www.greenpacket.com/
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
| Symbol | Price | Ex.Price | Premium | Expiry |
|---|---|---|---|---|
| GPACKET-WB | 0.005 | 0.4 | 1057.14% | 24-Nov-2023 |
Top Shareholdings
Updated on 31-Mar-2022
| Shareholder | Value (M) |
|---|---|
| Leong Seng Wui | 4.35 |
| Gemtek Technology Co., Ltd | 0.92 |
| UOB Kay Hian Pte Ltd | 0.44 |
| Tan Chu Liong | 0.36 |
| Mah Siew Hoe | 0.33 |
| Foo Choon Tow | 0.28 |
| Sham Foo Keong | 0.25 |
| Premier Elite Marketing Sdn Bhd | 0.23 |
| Lim Choon Eek | 0.23 |
| Jin-Yi | 0.22 |
| Jasvinder Singh a/l Gurbakhes Singh | 0.21 |
| Poh Seng Kian | 0.21 |
| Mac Ngan Boon @ Mac Yin Boon | 0.2 |
| Wong Wah Peng | 0.17 |
| Tan Yew Sing | 0.17 |
| Great Eastern Life Assurance (Malaysia) Berhad | 0.17 |
| Liew Wai Kiat | 0.17 |
| TA Investment Management Berhad | 0.17 |
| Tang Lee Hieh | 0.16 |
| Low Teck Lai | 0.16 |
| Puan Kam Fook | 0.15 |
| Tey Meng Huat | 0.14 |
| Soh Choh Piau | 0.13 |
| Sia Hui Min | 0.12 |
| Chia Kim Yong | 0.12 |
| Saravanan a/l Murugan | 0.12 |
| Sia Hui Yong | 0.12 |
| Khoo Poh Chye | 0.12 |
| Dato’ Sri Wong Ing Soon | 0.11 |
| Kerk Han Meng | 0.11 |
Social
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.