[GPACKET] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 755.12%
YoY- -75.14%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 371,835 256,596 165,144 87,609 517,719 417,857 339,137 6.29%
PBT 76,041 72,045 -12,416 19,829 20,145 58,427 88,667 -9.69%
Tax -4,585 -1,830 -946 -404 -46,497 -56,042 -55,757 -80.94%
NP 71,456 70,215 -13,362 19,425 -26,352 2,385 32,910 67.28%
-
NP to SH 71,465 70,220 -13,362 19,431 -2,966 25,765 56,380 17.03%
-
Tax Rate 6.03% 2.54% - 2.04% 230.81% 95.92% 62.88% -
Total Cost 300,379 186,381 178,506 68,184 544,071 415,472 306,227 -1.27%
-
Net Worth 131,177 123,917 42,195 76,336 66,735 83,736 112,759 10.56%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 131,177 123,917 42,195 76,336 66,735 83,736 112,759 10.56%
NOSH 690,446 688,431 703,263 693,964 741,499 644,125 609,525 8.62%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 19.22% 27.36% -8.09% 22.17% -5.09% 0.57% 9.70% -
ROE 54.48% 56.67% -31.67% 25.45% -4.44% 30.77% 50.00% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 53.86 37.27 23.48 12.62 69.82 64.87 48.12 7.76%
EPS 10.40 10.20 -1.90 2.80 -0.40 4.00 8.00 19.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.18 0.06 0.11 0.09 0.13 0.16 12.08%
Adjusted Per Share Value based on latest NOSH - 693,964
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 18.57 12.81 8.25 4.37 25.85 20.87 16.93 6.32%
EPS 3.57 3.51 -0.67 0.97 -0.15 1.29 2.82 16.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0655 0.0619 0.0211 0.0381 0.0333 0.0418 0.0563 10.56%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.28 0.24 0.245 0.24 0.265 0.23 0.215 -
P/RPS 0.52 0.64 1.04 1.90 0.00 0.35 0.45 10.07%
P/EPS 2.71 2.35 -12.89 8.57 0.00 5.75 2.69 0.49%
EY 36.97 42.50 -7.76 11.67 0.00 17.39 37.21 -0.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.33 4.08 2.18 3.31 1.77 1.34 6.33%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 23/11/16 30/08/16 25/05/16 24/02/16 26/11/15 28/08/15 -
Price 0.27 0.26 0.245 0.255 0.265 0.28 0.20 -
P/RPS 0.50 0.70 1.04 2.02 0.00 0.43 0.42 12.26%
P/EPS 2.61 2.55 -12.89 9.11 0.00 7.00 2.50 2.89%
EY 38.34 39.23 -7.76 10.98 0.00 14.29 40.00 -2.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.44 4.08 2.32 3.31 2.15 1.25 8.83%

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