[GPACKET] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -54.3%
YoY- -78.82%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 165,144 87,609 517,719 417,857 339,137 260,737 186,980 -7.95%
PBT -12,416 19,829 20,145 58,427 88,667 110,060 129,612 -
Tax -946 -404 -46,497 -56,042 -55,757 -55,433 -54,804 -93.33%
NP -13,362 19,425 -26,352 2,385 32,910 54,627 74,808 -
-
NP to SH -13,362 19,431 -2,966 25,765 56,380 78,151 98,276 -
-
Tax Rate - 2.04% 230.81% 95.92% 62.88% 50.37% 42.28% -
Total Cost 178,506 68,184 544,071 415,472 306,227 206,110 112,172 36.34%
-
Net Worth 42,195 76,336 66,735 83,736 112,759 142,092 152,258 -57.52%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 42,195 76,336 66,735 83,736 112,759 142,092 152,258 -57.52%
NOSH 703,263 693,964 741,499 644,125 609,525 670,833 692,084 1.07%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -8.09% 22.17% -5.09% 0.57% 9.70% 20.95% 40.01% -
ROE -31.67% 25.45% -4.44% 30.77% 50.00% 55.00% 64.55% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 23.48 12.62 69.82 64.87 48.12 36.70 27.02 -8.94%
EPS -1.90 2.80 -0.40 4.00 8.00 11.00 14.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.11 0.09 0.13 0.16 0.20 0.22 -57.97%
Adjusted Per Share Value based on latest NOSH - 712,075
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 7.18 3.81 22.50 18.16 14.74 11.33 8.13 -7.95%
EPS -0.58 0.84 -0.13 1.12 2.45 3.40 4.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0183 0.0332 0.029 0.0364 0.049 0.0618 0.0662 -57.59%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.245 0.24 0.265 0.23 0.215 0.295 0.32 -
P/RPS 1.04 1.90 0.00 0.35 0.45 0.80 1.18 -8.08%
P/EPS -12.89 8.57 0.00 5.75 2.69 2.68 2.25 -
EY -7.76 11.67 0.00 17.39 37.21 37.29 44.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.08 2.18 3.31 1.77 1.34 1.47 1.45 99.43%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 25/05/16 24/02/16 26/11/15 28/08/15 28/05/15 26/02/15 -
Price 0.245 0.255 0.265 0.28 0.20 0.27 0.32 -
P/RPS 1.04 2.02 0.00 0.43 0.42 0.74 1.18 -8.08%
P/EPS -12.89 9.11 0.00 7.00 2.50 2.45 2.25 -
EY -7.76 10.98 0.00 14.29 40.00 40.74 44.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.08 2.32 3.31 2.15 1.25 1.35 1.45 99.43%

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