[GPACKET] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -23.67%
YoY- 2509.47%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 345,572 324,038 317,300 371,835 342,128 330,288 350,436 -0.92%
PBT -19,526 -17,488 -22,232 76,041 96,060 -24,832 79,316 -
Tax 513 -452 664 -4,585 -2,440 -1,892 -1,616 -
NP -19,013 -17,940 -21,568 71,456 93,620 -26,724 77,700 -
-
NP to SH -24,505 -21,834 -21,528 71,465 93,626 -26,724 77,724 -
-
Tax Rate - - - 6.03% 2.54% - 2.04% -
Total Cost 364,585 341,978 338,868 300,379 248,508 357,012 272,736 21.32%
-
Net Worth 131,581 136,959 142,692 131,177 123,917 42,195 76,336 43.71%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 131,581 136,959 142,692 131,177 123,917 42,195 76,336 43.71%
NOSH 758,720 758,720 758,720 690,446 688,431 703,263 693,964 6.12%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -5.50% -5.54% -6.80% 19.22% 27.36% -8.09% 22.17% -
ROE -18.62% -15.94% -15.09% 54.48% 75.56% -63.33% 101.82% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 47.27 44.95 42.25 53.86 49.70 46.97 50.50 -4.30%
EPS -2.53 -2.40 -2.80 10.40 13.60 -3.80 11.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.19 0.19 0.19 0.18 0.06 0.11 38.82%
Adjusted Per Share Value based on latest NOSH - 690,446
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 17.26 16.18 15.84 18.57 17.08 16.49 17.50 -0.91%
EPS -1.22 -1.09 -1.07 3.57 4.68 -1.33 3.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0657 0.0684 0.0713 0.0655 0.0619 0.0211 0.0381 43.75%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.345 0.345 0.325 0.28 0.24 0.245 0.24 -
P/RPS 0.73 0.77 0.77 0.52 0.48 0.52 0.48 32.21%
P/EPS -10.29 -11.39 -11.34 2.71 1.76 -6.45 2.14 -
EY -9.72 -8.78 -8.82 36.97 56.67 -15.51 46.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.82 1.71 1.47 1.33 4.08 2.18 -8.11%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 30/08/17 23/05/17 28/02/17 23/11/16 30/08/16 25/05/16 -
Price 0.435 0.325 0.42 0.27 0.26 0.245 0.255 -
P/RPS 0.92 0.72 0.99 0.50 0.52 0.52 0.50 50.10%
P/EPS -12.98 -10.73 -14.65 2.61 1.91 -6.45 2.28 -
EY -7.71 -9.32 -6.83 38.34 52.31 -15.51 43.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 1.71 2.21 1.42 1.44 4.08 2.32 2.85%

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