[GPACKET] QoQ 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- -532.29%
YoY- -127.7%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 97,791 97,160 82,694 79,325 115,239 91,452 77,535 16.68%
PBT -2,244 -5,900 -3,187 -5,558 3,997 84,413 -32,196 -82.98%
Tax -477 611 -392 166 -2,756 -882 -543 -8.25%
NP -2,721 -5,289 -3,579 -5,392 1,241 83,531 -32,739 -80.86%
-
NP to SH -2,622 -7,462 -5,535 -5,382 1,245 84,521 -32,744 -81.33%
-
Tax Rate - - - - 68.95% 1.04% - -
Total Cost 100,512 102,449 86,273 84,717 113,998 7,921 110,274 -5.97%
-
Net Worth 169,291 131,581 136,959 142,692 131,177 124,268 41,800 153.43%
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 169,291 131,581 136,959 142,692 131,177 124,268 41,800 153.43%
NOSH 758,720 758,720 758,720 758,720 690,446 690,380 696,680 5.83%
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 -2.78% -5.44% -4.33% -6.80% 1.08% 91.34% -42.22% -
ROE -1.55% -5.67% -4.04% -3.77% 0.95% 68.01% -78.33% -
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 13.29 13.29 11.47 10.56 16.69 13.25 11.13 12.51%
EPS -0.40 -0.70 -0.50 -0.70 0.20 12.10 -4.70 -80.56%
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 4.88 4.85 4.13 3.96 5.75 4.57 3.87 16.66%
EPS -0.13 -0.37 -0.28 -0.27 0.06 4.22 -1.64 -81.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0845 0.0657 0.0684 0.0713 0.0655 0.0621 0.0209 153.14%
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 4.14 2.60 3.01 3.08 1.68 1.81 2.20 52.24%
P/EPS -154.40 -33.80 -44.93 -45.35 155.27 1.96 -5.21 851.75%
EY -0.65 -2.96 -2.23 -2.21 0.64 51.01 -19.18 -89.46%
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 3.61 3.27 2.83 3.98 1.62 1.96 2.20 38.99%
P/EPS -134.75 -42.61 -42.33 -58.61 149.73 2.12 -5.21 769.40%
EY -0.74 -2.35 -2.36 -1.71 0.67 47.09 -19.18 -88.51%
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