[GPACKET] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -66.87%
YoY- 234.65%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 517,719 358,163 339,137 260,737 448,752 356,680 430,171 13.10%
PBT 20,145 50,080 88,667 110,060 311,068 608,264 10,130 57.94%
Tax -46,497 -48,036 -55,757 -55,433 -131,529 -215,620 -234,623 -65.90%
NP -26,352 2,044 32,910 54,627 179,539 392,644 -224,493 -75.93%
-
NP to SH -2,966 22,084 56,380 78,151 235,862 486,492 -118,032 -91.36%
-
Tax Rate 230.81% 95.92% 62.88% 50.37% 42.28% 35.45% 2,316.12% -
Total Cost 544,071 356,118 306,227 206,110 269,212 -35,964 654,664 -11.57%
-
Net Worth 66,735 83,736 112,759 142,092 152,258 172,759 20,707 117.72%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 66,735 83,736 112,759 142,092 152,258 172,759 20,707 117.72%
NOSH 741,499 644,124 609,525 670,833 692,084 691,039 690,245 4.87%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -5.09% 0.57% 9.70% 20.95% 40.01% 110.08% -52.19% -
ROE -4.44% 26.37% 50.00% 55.00% 154.91% 281.60% -570.00% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 69.82 55.60 48.12 36.70 64.84 51.61 62.32 7.84%
EPS -0.40 3.43 8.00 11.00 34.08 70.40 -17.10 -91.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.13 0.16 0.20 0.22 0.25 0.03 107.59%
Adjusted Per Share Value based on latest NOSH - 670,833
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 25.85 17.88 16.93 13.02 22.41 17.81 21.48 13.10%
EPS -0.15 1.10 2.82 3.90 11.78 24.29 -5.89 -91.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0333 0.0418 0.0563 0.071 0.076 0.0863 0.0103 118.17%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.265 0.23 0.215 0.295 0.32 0.39 0.35 -
P/RPS 0.00 0.41 0.45 0.80 0.49 0.76 0.56 -
P/EPS 0.00 6.71 2.69 2.68 0.94 0.55 -2.05 -
EY 0.00 14.91 37.21 37.29 106.50 180.51 -48.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.31 1.77 1.34 1.47 1.45 1.56 11.67 -56.73%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 26/11/15 28/08/15 28/05/15 26/02/15 24/11/14 29/08/14 -
Price 0.265 0.28 0.20 0.27 0.32 0.345 0.35 -
P/RPS 0.00 0.50 0.42 0.74 0.49 0.67 0.56 -
P/EPS 0.00 8.17 2.50 2.45 0.94 0.49 -2.05 -
EY 0.00 12.24 40.00 40.74 106.50 204.06 -48.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.31 2.15 1.25 1.35 1.45 1.38 11.67 -56.73%

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