[GPACKET] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -111.51%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 256,596 165,144 87,609 517,719 417,857 339,137 260,737 -1.05%
PBT 72,045 -12,416 19,829 20,145 58,427 88,667 110,060 -24.55%
Tax -1,830 -946 -404 -46,497 -56,042 -55,757 -55,433 -89.64%
NP 70,215 -13,362 19,425 -26,352 2,385 32,910 54,627 18.16%
-
NP to SH 70,220 -13,362 19,431 -2,966 25,765 56,380 78,151 -6.86%
-
Tax Rate 2.54% - 2.04% 230.81% 95.92% 62.88% 50.37% -
Total Cost 186,381 178,506 68,184 544,071 415,472 306,227 206,110 -6.47%
-
Net Worth 123,917 42,195 76,336 66,735 83,736 112,759 142,092 -8.69%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 123,917 42,195 76,336 66,735 83,736 112,759 142,092 -8.69%
NOSH 688,431 703,263 693,964 741,499 644,125 609,525 670,833 1.73%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 27.36% -8.09% 22.17% -5.09% 0.57% 9.70% 20.95% -
ROE 56.67% -31.67% 25.45% -4.44% 30.77% 50.00% 55.00% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 37.27 23.48 12.62 69.82 64.87 48.12 36.70 1.02%
EPS 10.20 -1.90 2.80 -0.40 4.00 8.00 11.00 -4.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.06 0.11 0.09 0.13 0.16 0.20 -6.76%
Adjusted Per Share Value based on latest NOSH - 684,095
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 12.81 8.25 4.37 25.85 20.87 16.93 13.02 -1.07%
EPS 3.51 -0.67 0.97 -0.15 1.29 2.82 3.90 -6.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0619 0.0211 0.0381 0.0333 0.0418 0.0563 0.071 -8.71%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.24 0.245 0.24 0.265 0.23 0.215 0.295 -
P/RPS 0.64 1.04 1.90 0.00 0.35 0.45 0.80 -13.78%
P/EPS 2.35 -12.89 8.57 0.00 5.75 2.69 2.68 -8.36%
EY 42.50 -7.76 11.67 0.00 17.39 37.21 37.29 9.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 4.08 2.18 3.31 1.77 1.34 1.47 -6.43%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 30/08/16 25/05/16 24/02/16 26/11/15 28/08/15 28/05/15 -
Price 0.26 0.245 0.255 0.265 0.28 0.20 0.27 -
P/RPS 0.70 1.04 2.02 0.00 0.43 0.42 0.74 -3.62%
P/EPS 2.55 -12.89 9.11 0.00 7.00 2.50 2.45 2.69%
EY 39.23 -7.76 10.98 0.00 14.29 40.00 40.74 -2.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 4.08 2.32 3.31 2.15 1.25 1.35 4.38%

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