[GPACKET] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 93.21%
YoY- 168.57%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 344,590 330,738 0 339,136 333,207 390,672 454,376 -16.82%
PBT -70,788 -110,169 0 85,938 118,026 118,097 114,873 -
Tax 8,701 8,476 0 -55,588 -143,939 -141,335 -141,401 -
NP -62,087 -101,693 0 30,350 -25,913 -23,238 -26,528 76.18%
-
NP to SH -62,165 -101,721 0 53,769 27,830 46,569 57,627 -
-
Tax Rate - - - 64.68% 121.96% 119.68% 123.09% -
Total Cost 406,677 432,431 0 308,786 359,120 413,910 480,904 -10.56%
-
Net Worth 76,336 61,568 0 97,523 134,166 151,075 172,759 -41.95%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 76,336 61,568 0 97,523 134,166 151,075 172,759 -41.95%
NOSH 693,964 684,095 712,075 609,525 670,833 686,705 691,039 0.28%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -18.02% -30.75% 0.00% 8.95% -7.78% -5.95% -5.84% -
ROE -81.44% -165.22% 0.00% 55.13% 20.74% 30.83% 33.36% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 49.66 48.35 0.00 55.64 49.67 56.89 65.75 -17.05%
EPS -8.96 -14.87 0.00 8.82 4.15 6.78 8.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.09 0.00 0.16 0.20 0.22 0.25 -42.12%
Adjusted Per Share Value based on latest NOSH - 609,525
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 17.21 16.52 0.00 16.93 16.64 19.51 22.69 -16.81%
EPS -3.10 -5.08 0.00 2.68 1.39 2.33 2.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0381 0.0307 0.00 0.0487 0.067 0.0754 0.0863 -41.99%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.24 0.265 0.23 0.215 0.295 0.32 0.39 -
P/RPS 0.48 0.55 0.00 0.39 0.59 0.56 0.59 -12.84%
P/EPS -2.68 -1.78 0.00 2.44 7.11 4.72 4.68 -
EY -37.32 -56.11 0.00 41.03 14.06 21.19 21.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 2.94 0.00 1.34 1.47 1.45 1.56 24.96%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 24/02/16 26/11/15 28/08/15 28/05/15 26/02/15 24/11/14 -
Price 0.255 0.265 0.28 0.20 0.27 0.32 0.345 -
P/RPS 0.51 0.55 0.00 0.36 0.54 0.56 0.52 -1.28%
P/EPS -2.85 -1.78 0.00 2.27 6.51 4.72 4.14 -
EY -35.13 -56.11 0.00 44.11 15.37 21.19 24.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.32 2.94 0.00 1.25 1.35 1.45 1.38 41.34%

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