[GPACKET] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
30-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -1.42%
YoY- 18.3%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 426,184 356,970 345,572 324,038 317,300 371,835 342,128 15.78%
PBT -30,308 -16,890 -19,526 -17,488 -22,232 76,041 96,060 -
Tax -900 -92 513 -452 664 -4,585 -2,440 -48.59%
NP -31,208 -16,982 -19,013 -17,940 -21,568 71,456 93,620 -
-
NP to SH -28,208 -16,620 -24,505 -21,834 -21,528 71,465 93,626 -
-
Tax Rate - - - - - 6.03% 2.54% -
Total Cost 457,392 373,952 364,585 341,978 338,868 300,379 248,508 50.24%
-
Net Worth 172,382 169,291 131,581 136,959 142,692 131,177 123,917 24.64%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 172,382 169,291 131,581 136,959 142,692 131,177 123,917 24.64%
NOSH 783,555 758,720 758,720 758,720 758,720 690,446 688,431 9.02%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -7.32% -4.76% -5.50% -5.54% -6.80% 19.22% 27.36% -
ROE -16.36% -9.82% -18.62% -15.94% -15.09% 54.48% 75.56% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 54.39 48.50 47.27 44.95 42.25 53.86 49.70 6.20%
EPS -3.60 -2.30 -2.53 -2.40 -2.80 10.40 13.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.23 0.18 0.19 0.19 0.19 0.18 14.32%
Adjusted Per Share Value based on latest NOSH - 758,720
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 21.28 17.83 17.26 16.18 15.84 18.57 17.08 15.80%
EPS -1.41 -0.83 -1.22 -1.09 -1.07 3.57 4.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0861 0.0845 0.0657 0.0684 0.0713 0.0655 0.0619 24.63%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.395 0.55 0.345 0.345 0.325 0.28 0.24 -
P/RPS 0.73 1.13 0.73 0.77 0.77 0.52 0.48 32.28%
P/EPS -10.97 -24.36 -10.29 -11.39 -11.34 2.71 1.76 -
EY -9.11 -4.11 -9.72 -8.78 -8.82 36.97 56.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 2.39 1.92 1.82 1.71 1.47 1.33 22.37%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 28/02/18 29/11/17 30/08/17 23/05/17 28/02/17 23/11/16 -
Price 0.285 0.48 0.435 0.325 0.42 0.27 0.26 -
P/RPS 0.52 0.99 0.92 0.72 0.99 0.50 0.52 0.00%
P/EPS -7.92 -21.26 -12.98 -10.73 -14.65 2.61 1.91 -
EY -12.63 -4.70 -7.71 -9.32 -6.83 38.34 52.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 2.09 2.42 1.71 2.21 1.42 1.44 -6.59%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment