[GPACKET] QoQ Annualized Quarter Result on 31-Dec-2014

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2014
Profit Trend
QoQ- -51.52%
YoY- 425.98%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 358,163 339,137 260,737 448,752 356,680 430,171 629,701 -31.32%
PBT 50,080 88,667 110,060 311,068 608,264 10,130 -124,456 -
Tax -48,036 -55,757 -55,433 -131,529 -215,620 -234,623 1,067 -
NP 2,044 32,910 54,627 179,539 392,644 -224,493 -123,389 -
-
NP to SH 22,084 56,380 78,151 235,862 486,492 -118,032 -58,038 -
-
Tax Rate 95.92% 62.88% 50.37% 42.28% 35.45% 2,316.12% - -
Total Cost 356,118 306,227 206,110 269,212 -35,964 654,664 753,090 -39.27%
-
Net Worth 83,736 112,759 142,092 152,258 172,759 20,707 76,003 6.66%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 83,736 112,759 142,092 152,258 172,759 20,707 76,003 6.66%
NOSH 644,124 609,525 670,833 692,084 691,039 690,245 690,938 -4.56%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 0.57% 9.70% 20.95% 40.01% 110.08% -52.19% -19.59% -
ROE 26.37% 50.00% 55.00% 154.91% 281.60% -570.00% -76.36% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 55.60 48.12 36.70 64.84 51.61 62.32 91.14 -28.04%
EPS 3.43 8.00 11.00 34.08 70.40 -17.10 -8.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.16 0.20 0.22 0.25 0.03 0.11 11.76%
Adjusted Per Share Value based on latest NOSH - 686,705
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 15.57 14.74 11.33 19.50 15.50 18.70 27.37 -31.32%
EPS 0.96 2.45 3.40 10.25 21.15 -5.13 -2.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0364 0.049 0.0618 0.0662 0.0751 0.009 0.033 6.74%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.23 0.215 0.295 0.32 0.39 0.35 0.455 -
P/RPS 0.41 0.45 0.80 0.49 0.76 0.56 0.50 -12.38%
P/EPS 6.71 2.69 2.68 0.94 0.55 -2.05 -5.42 -
EY 14.91 37.21 37.29 106.50 180.51 -48.86 -18.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.34 1.47 1.45 1.56 11.67 4.14 -43.21%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 28/08/15 28/05/15 26/02/15 24/11/14 29/08/14 21/05/14 -
Price 0.28 0.20 0.27 0.32 0.345 0.35 0.39 -
P/RPS 0.50 0.42 0.74 0.49 0.67 0.56 0.43 10.56%
P/EPS 8.17 2.50 2.45 0.94 0.49 -2.05 -4.64 -
EY 12.24 40.00 40.74 106.50 204.06 -48.86 -21.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 1.25 1.35 1.45 1.38 11.67 3.55 -28.39%

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