Customize
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) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 27 Nov 25 | Q1 Sep 2025 | 1 | 30 Jun 2026 | 71.20 | -4.25 | -4.25 | -6.0% | 0.00 | -0.17 | 56.4% | 43.3% | 84.2% | 1104.0% | ||||||||
| 03 Jun 25 | 31 Mar 2025 | Other | 30 Jun 2026 | 45.53 | -2.31 | -2.31 | -5.1% | 0.00 | -0.11 | 0.0 | 74.2% | 0.0 | 69.2% | ||||||||
| 30 May 25 | Q4 Jun 2025 | 4 | 30 Jun 2025 | 45.53 | -2.31 | -2.31 | -5.1% | 0.00 | -0.11 | 59.2% | 67.9% | 53.1% | 79.2% | ||||||||
| 27 Feb 25 | Q3 Dec 2024 | 3 | 31 Mar 2025 | 111.54 | -4.91 | -4.92 | -4.4% | 0.00 | -0.24 | 11.2% | 55.9% | 1262.2% | 699.5% | ||||||||
| 26 Nov 24 | Q2 Sep 2024 | 2 | 31 Mar 2025 | 125.65 | 0.42 | 0.42 | 0.3% | 0.00 | 0.02 | 28.7% | 31.5% | 105.7% | 220.9% | ||||||||
| 14 Aug 24 | Q1 Jun 2024 | 1 | 31 Mar 2025 | 176.24 | -7.47 | -7.47 | -4.2% | 0.00 | -0.40 | 24.2% | 8.8% | 32.4% | 288.0% | ||||||||
| 28 May 24 | Q4 Mar 2024 | 4 | 31 Mar 2024 | 141.84 | -10.40 | -11.06 | -7.8% | 0.00 | -0.60 | 43.9% | 5.7% | 1448.4% | 42.3% | ||||||||
| 29 Feb 24 | Q3 Dec 2023 | 3 | 31 Mar 2024 | 252.71 | 0.82 | 0.82 | 0.3% | 0.00 | 0.04 | 37.7% | 43.7% | 334.3% | 110.1% | ||||||||
| 30 Nov 23 | Q2 Sep 2023 | 2 | 31 Mar 2024 | 183.47 | -0.35 | -0.35 | -0.2% | 0.00 | 0.00 | 13.2% | 8.1% | 108.8% | 69.3% | ||||||||
| 30 Aug 23 | Q1 Jun 2023 | 1 | 31 Mar 2024 | 162.05 | 3.94 | 3.98 | 2.5% | 0.00 | 0.20 | 7.8% | 13.4% | 120.7% | 138.1% | ||||||||
| 26 May 23 | 31 Mar 2023 | Other | 31 Mar 2023 | 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 2022 | 4 | 31 Dec 2022 | 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 2022 | 3 | 31 Dec 2022 | 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 2022 | 2 | 31 Dec 2022 | 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 2022 | 1 | 31 Dec 2022 | 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 2021 | 4 | 31 Dec 2021 | 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 2021 | 3 | 31 Dec 2021 | 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 2021 | 2 | 31 Dec 2021 | 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 2021 | 1 | 31 Dec 2021 | 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 2020 | 4 | 31 Dec 2020 | 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 2020 | 3 | 31 Dec 2020 | 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 2020 | 2 | 31 Dec 2020 | 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 2020 | 1 | 31 Dec 2020 | 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 2019 | 4 | 31 Dec 2019 | 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 2019 | 3 | 31 Dec 2019 | 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 2019 | 2 | 31 Dec 2019 | 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 2019 | 1 | 31 Dec 2019 | 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 2018 | 4 | 31 Dec 2018 | 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 2018 | 3 | 31 Dec 2018 | 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 2018 | 2 | 31 Dec 2018 | 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 2018 | 1 | 31 Dec 2018 | 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 2017 | 4 | 31 Dec 2017 | 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 2017 | 3 | 31 Dec 2017 | 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 2017 | 2 | 31 Dec 2017 | 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 2017 | 1 | 31 Dec 2017 | 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 2016 | 4 | 31 Dec 2016 | 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 2016 | 3 | 31 Dec 2016 | 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 2016 | 2 | 31 Dec 2016 | 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 2016 | 1 | 31 Dec 2016 | 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 2015 | Other | 31 Dec 2015 | 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 2015 | Other | 31 Dec 2015 | 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 2015 | Other | 31 Dec 2015 | 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 2015 | Other | 31 Dec 2015 | 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% |
| EPS | -0.53 sen |
| Trailing PE (Sector Median: 17.4) | 0.0 |
| PEG | 0.0 |
| Altman Z | -1.4 |
| Beaver | -0.009 |
| Current Ratio | 1.06 |
| Debt-Equity (DE) Ratio | 3.07 |
| FCF Yield | -2.3 % |
| Revenue QoQ | 56.37 % |
| Revenue YoY | -43.33% |
| Profit QoQ | -84.25 % |
| Profit YoY | -1104.02 % |
| Profit Margin (Sector Median: 4.2) | -5.03 % |
| ROE (ROIC: -32.4) | -32.69 % |
| Dividend Per Share (DPS) | 0.0 sen |
| Dividend Yield (DY) | 0.0 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 17.4) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 4.2) | |
| ROE (ROIC: -34.73) | |
| Altman Z |
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.02 | Consistent QR FV |
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | -4.24 |
| 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 |
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
Market Cap: 104 M.
Market Cap Class: Micro caps
Number of Shares: 2601 M.
Adjusted Float: 81.3%.
Stock highly correlated with
EDGENTA (90%)
GENETEC (88%)
MNC (88%)
PESTEC (87%)
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: ALDPRO CORPORATE SERVICES SDN BHD
Code: 0082
Website: http://www.greenpacket.com/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 30-Jun-2023
| Shareholder | % | Value (M) |
|---|---|---|
| Authentic Design Resources Sdn Bhd | 18.7% | 19.46 |
| Gemtek Technology Co Ltd | 1.31% | 1.36 |
| Cheng Leh Theng | 1.24% | 1.29 |
| Sia Hui Yong | 0.58% | 0.6 |
| Sia Hui Min | 0.51% | 0.53 |
| Lee Chong Choon | 0.5% | 0.52 |
| Mah Siew Hoe | 0.48% | 0.5 |
| Wong Wah Peng | 0.46% | 0.48 |
| Tan Chu Liong | 0.45% | 0.47 |
| Poh Seng Kian | 0.45% | 0.47 |
| Lim Choon Eek | 0.43% | 0.45 |
| Tey Meng Huat | 0.4% | 0.42 |
| Sham Foo Keong | 0.37% | 0.38 |
| Mohamed Abu Bakar Bin Sm Abdul Karim | 0.35% | 0.36 |
| Tang Lee Hieh | 0.35% | 0.36 |
| Teoh Ching Wan | 0.35% | 0.36 |
| Chang Jin-Yi | 0.32% | 0.33 |
| Song Teik Sun | 0.32% | 0.33 |
| Low Teck Lai | 0.32% | 0.33 |
| Premier Elite Marketing Sdn Bhd | 0.31% | 0.32 |
| Jasvinder Singh A/L Gurbakhes Singh | 0.3% | 0.31 |
| Lim Choon Meng | 0.3% | 0.31 |
| Dato Sri Wong Ing Soon | 0.29% | 0.3 |
| Mac Ngan Boon @ Mac Yin Boon | 0.28% | 0.29 |
| Ooi Swee Kang | 0.26% | 0.27 |
| Tan Yew Sing | 0.25% | 0.26 |
| Great Eastern Group | 0.24% | 0.25 |
| Liew Wai Kiat | 0.24% | 0.25 |
| Ong Chee Choon | 0.23% | 0.24 |
| Ashraff Reza Anand Bin Abdullah | 0.22% | 0.23 |
| Kunal Tayal | 0.01% | 0.01 |