[GPACKET] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 158.83%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 368,710 363,551 371,835 356,458 343,726 344,590 330,738 7.52%
PBT 79,666 50,657 76,044 33,764 -78,863 -70,788 -110,169 -
Tax -3,864 -4,015 -4,585 7,716 8,313 8,701 8,476 -
NP 75,802 46,642 71,459 41,480 -70,550 -62,087 -101,693 -
-
NP to SH 73,864 46,655 71,468 41,491 -70,528 -62,165 -101,721 -
-
Tax Rate 4.85% 7.93% 6.03% -22.85% - - - -
Total Cost 292,908 316,909 300,376 314,978 414,276 406,677 432,431 -22.89%
-
Net Worth 136,959 142,692 131,177 124,268 41,800 76,336 61,568 70.49%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 136,959 142,692 131,177 124,268 41,800 76,336 61,568 70.49%
NOSH 758,720 758,720 690,446 690,380 696,680 693,964 684,095 7.15%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 20.56% 12.83% 19.22% 11.64% -20.53% -18.02% -30.75% -
ROE 53.93% 32.70% 54.48% 33.39% -168.72% -81.44% -165.22% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 51.15 48.41 53.86 51.63 49.34 49.66 48.35 3.82%
EPS 10.25 6.21 10.35 6.01 -10.12 -8.96 -14.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.19 0.18 0.06 0.11 0.09 64.64%
Adjusted Per Share Value based on latest NOSH - 690,380
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 16.03 15.80 16.16 15.49 14.94 14.98 14.38 7.51%
EPS 3.21 2.03 3.11 1.80 -3.07 -2.70 -4.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0595 0.062 0.057 0.054 0.0182 0.0332 0.0268 70.26%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.345 0.325 0.28 0.24 0.245 0.24 0.265 -
P/RPS 0.67 0.67 0.52 0.46 0.50 0.48 0.55 14.07%
P/EPS 3.37 5.23 2.70 3.99 -2.42 -2.68 -1.78 -
EY 29.70 19.11 36.97 25.04 -41.32 -37.32 -56.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.71 1.47 1.33 4.08 2.18 2.94 -27.38%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/08/17 23/05/17 28/02/17 23/11/16 30/08/16 25/05/16 24/02/16 -
Price 0.325 0.42 0.27 0.26 0.245 0.255 0.265 -
P/RPS 0.64 0.87 0.50 0.50 0.50 0.51 0.55 10.64%
P/EPS 3.17 6.76 2.61 4.33 -2.42 -2.85 -1.78 -
EY 31.53 14.79 38.34 23.11 -41.32 -35.13 -56.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 2.21 1.42 1.44 4.08 2.32 2.94 -30.34%

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