[GPACKET] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -69.72%
YoY- -31.03%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 399,243 403,433 420,262 426,184 356,970 345,572 324,038 14.88%
PBT -61,525 -43,801 -38,116 -30,308 -16,890 -19,526 -17,488 130.78%
Tax 52 -178 94 -900 -92 513 -452 -
NP -61,473 -43,980 -38,022 -31,208 -16,982 -19,013 -17,940 126.77%
-
NP to SH 56,408 -41,160 -34,536 -28,208 -16,620 -24,505 -21,834 -
-
Tax Rate - - - - - - - -
Total Cost 460,716 447,413 458,284 457,392 373,952 364,585 341,978 21.91%
-
Net Worth 174,527 144,156 159,331 172,382 169,291 131,581 136,959 17.48%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 174,527 144,156 159,331 172,382 169,291 131,581 136,959 17.48%
NOSH 908,923 758,720 758,720 783,555 758,720 758,720 758,720 12.75%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -15.40% -10.90% -9.05% -7.32% -4.76% -5.50% -5.54% -
ROE 32.32% -28.55% -21.68% -16.36% -9.82% -18.62% -15.94% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 52.61 53.17 55.39 54.39 48.50 47.27 44.95 11.02%
EPS -7.70 -5.47 -4.60 -3.60 -2.30 -2.53 -2.40 117.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.19 0.21 0.22 0.23 0.18 0.19 13.54%
Adjusted Per Share Value based on latest NOSH - 758,720
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 17.35 17.54 18.27 18.52 15.52 15.02 14.08 14.89%
EPS 2.45 -1.79 -1.50 -1.23 -0.72 -1.07 -0.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0759 0.0627 0.0693 0.0749 0.0736 0.0572 0.0595 17.56%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.315 0.375 0.375 0.395 0.55 0.345 0.345 -
P/RPS 0.60 0.71 0.68 0.73 1.13 0.73 0.77 -15.28%
P/EPS 4.24 -6.91 -8.24 -10.97 -24.36 -10.29 -11.39 -
EY 23.60 -14.47 -12.14 -9.11 -4.11 -9.72 -8.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.97 1.79 1.80 2.39 1.92 1.82 -17.20%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 27/11/18 27/08/18 30/05/18 28/02/18 29/11/17 30/08/17 -
Price 0.34 0.34 0.41 0.285 0.48 0.435 0.325 -
P/RPS 0.65 0.64 0.74 0.52 0.99 0.92 0.72 -6.57%
P/EPS 4.57 -6.27 -9.01 -7.92 -21.26 -12.98 -10.73 -
EY 21.86 -15.96 -11.10 -12.63 -4.70 -7.71 -9.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.79 1.95 1.30 2.09 2.42 1.71 -9.15%

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