[GPACKET] QoQ 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- -16.82%
YoY- -123.42%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 77,535 87,609 99,862 78,720 78,399 73,757 97,810 -14.35%
PBT -32,196 19,829 -38,283 -28,213 -24,121 -19,552 -22,455 27.18%
Tax -543 -404 9,545 -285 -155 -629 -899 -28.56%
NP -32,739 19,425 -28,738 -28,498 -24,276 -20,181 -23,354 25.28%
-
NP to SH -32,744 19,431 -28,732 -28,483 -24,381 -20,125 -23,348 25.31%
-
Tax Rate - 2.04% - - - - - -
Total Cost 110,274 68,184 128,600 107,218 102,675 93,938 121,164 -6.09%
-
Net Worth 41,800 76,336 61,568 92,569 97,523 134,166 151,075 -57.57%
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 41,800 76,336 61,568 92,569 97,523 134,166 151,075 -57.57%
NOSH 696,680 693,964 684,095 712,075 609,525 670,833 686,705 0.96%
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 -42.22% 22.17% -28.78% -36.20% -30.96% -27.36% -23.88% -
ROE -78.33% 25.45% -46.67% -30.77% -25.00% -15.00% -15.45% -
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 11.13 12.62 14.60 11.06 12.86 10.99 14.24 -15.16%
EPS -4.70 2.80 -4.20 -4.00 -4.00 -3.00 -3.40 24.11%
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 3.87 4.37 4.99 3.93 3.91 3.68 4.88 -14.33%
EPS -1.64 0.97 -1.43 -1.42 -1.22 -1.00 -1.17 25.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0209 0.0381 0.0307 0.0462 0.0487 0.067 0.0754 -57.52%
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 2.20 1.90 0.00 2.08 1.67 2.68 2.25 -1.48%
P/EPS -5.21 8.57 0.00 -5.75 -5.38 -9.83 -9.41 -32.59%
EY -19.18 11.67 0.00 -17.39 -18.60 -10.17 -10.63 48.26%
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 2.20 2.02 0.00 2.53 1.55 2.46 2.25 -1.48%
P/EPS -5.21 9.11 0.00 -7.00 -5.00 -9.00 -9.41 -32.59%
EY -19.18 10.98 0.00 -14.29 -20.00 -11.11 -10.63 48.26%
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