[GPACKET] QoQ Cumulative 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- -20.48%
YoY- 215.42%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 517,719 417,857 339,137 260,737 186,980 89,170 430,171 13.10%
PBT 20,145 58,427 88,667 110,060 129,612 152,066 10,130 57.94%
Tax -46,497 -56,042 -55,757 -55,433 -54,804 -53,905 -234,623 -65.90%
NP -26,352 2,385 32,910 54,627 74,808 98,161 -224,493 -75.93%
-
NP to SH -2,966 25,765 56,380 78,151 98,276 121,623 -118,032 -91.36%
-
Tax Rate 230.81% 95.92% 62.88% 50.37% 42.28% 35.45% 2,316.12% -
Total Cost 544,071 415,472 306,227 206,110 112,172 -8,991 654,664 -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 741,499 644,125 609,525 670,833 692,084 691,039 690,245 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% 30.77% 50.00% 55.00% 64.55% 70.40% -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 64.87 48.12 36.70 27.02 12.90 62.32 7.84%
EPS -0.40 4.00 8.00 11.00 14.20 17.60 -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 20.87 16.93 13.02 9.34 4.45 21.48 13.10%
EPS -0.15 1.29 2.82 3.90 4.91 6.07 -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 0.35 0.45 0.80 1.18 3.02 0.56 -
P/EPS 0.00 5.75 2.69 2.68 2.25 2.22 -2.05 -
EY 0.00 17.39 37.21 37.29 44.37 45.13 -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 0.43 0.42 0.74 1.18 2.67 0.56 -
P/EPS 0.00 7.00 2.50 2.45 2.25 1.96 -2.05 -
EY 0.00 14.29 40.00 40.74 44.37 51.01 -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