[GPACKET] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -107.53%
YoY- -127.7%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 356,970 259,179 162,019 79,325 371,835 256,596 165,144 66.94%
PBT -16,890 -14,645 -8,744 -5,558 76,041 72,045 -12,416 22.70%
Tax -92 385 -226 166 -4,585 -1,830 -946 -78.76%
NP -16,982 -14,260 -8,970 -5,392 71,456 70,215 -13,362 17.27%
-
NP to SH -16,620 -18,379 -10,917 -5,382 71,465 70,220 -13,362 15.61%
-
Tax Rate - - - - 6.03% 2.54% - -
Total Cost 373,952 273,439 170,989 84,717 300,379 186,381 178,506 63.50%
-
Net Worth 169,291 131,581 136,959 142,692 131,177 123,917 42,195 151.85%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 169,291 131,581 136,959 142,692 131,177 123,917 42,195 151.85%
NOSH 758,720 758,720 758,720 758,720 690,446 688,431 703,263 5.17%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -4.76% -5.50% -5.54% -6.80% 19.22% 27.36% -8.09% -
ROE -9.82% -13.97% -7.97% -3.77% 54.48% 56.67% -31.67% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 48.50 35.46 22.48 10.56 53.86 37.27 23.48 61.97%
EPS -2.30 -1.90 -1.20 -0.70 10.40 10.20 -1.90 13.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.18 0.19 0.19 0.19 0.18 0.06 144.33%
Adjusted Per Share Value based on latest NOSH - 758,720
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 15.52 11.27 7.04 3.45 16.16 11.15 7.18 66.94%
EPS -0.72 -0.80 -0.47 -0.23 3.11 3.05 -0.58 15.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0736 0.0572 0.0595 0.062 0.057 0.0539 0.0183 152.26%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.55 0.345 0.345 0.325 0.28 0.24 0.245 -
P/RPS 1.13 0.97 1.53 3.08 0.52 0.64 1.04 5.67%
P/EPS -24.36 -13.72 -22.78 -45.35 2.71 2.35 -12.89 52.67%
EY -4.11 -7.29 -4.39 -2.21 36.97 42.50 -7.76 -34.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.39 1.92 1.82 1.71 1.47 1.33 4.08 -29.92%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 29/11/17 30/08/17 23/05/17 28/02/17 23/11/16 30/08/16 -
Price 0.48 0.435 0.325 0.42 0.27 0.26 0.245 -
P/RPS 0.99 1.23 1.45 3.98 0.50 0.70 1.04 -3.22%
P/EPS -21.26 -17.30 -21.46 -58.61 2.61 2.55 -12.89 39.46%
EY -4.70 -5.78 -4.66 -1.71 38.34 39.23 -7.76 -28.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 2.42 1.71 2.21 1.42 1.44 4.08 -35.90%

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