[GPACKET] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -22.45%
YoY- -95.47%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 411,373 390,632 399,243 400,366 405,082 384,191 356,970 9.94%
PBT -67,210 -68,502 -61,523 -35,093 -27,201 -18,908 -16,889 151.75%
Tax -947 55 51 -612 181 -483 -92 375.22%
NP -68,157 -68,447 -61,472 -35,705 -27,020 -19,391 -16,981 153.20%
-
NP to SH -72,374 -73,278 -66,446 -33,491 -27,351 -22,671 -21,001 128.67%
-
Tax Rate - - - - - - - -
Total Cost 479,530 459,079 460,715 436,071 432,102 403,582 373,951 18.08%
-
Net Worth 181,784 154,516 174,527 144,156 159,331 166,918 169,291 4.87%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 181,784 154,516 174,527 144,156 159,331 166,918 169,291 4.87%
NOSH 908,923 908,923 908,923 758,720 758,720 758,720 758,720 12.83%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -16.57% -17.52% -15.40% -8.92% -6.67% -5.05% -4.76% -
ROE -39.81% -47.42% -38.07% -23.23% -17.17% -13.58% -12.41% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 45.26 42.98 52.61 52.77 53.39 50.64 48.50 -4.51%
EPS -7.96 -8.06 -8.76 -4.41 -3.60 -2.99 -2.85 98.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.17 0.23 0.19 0.21 0.22 0.23 -8.91%
Adjusted Per Share Value based on latest NOSH - 758,720
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 17.88 16.98 17.35 17.40 17.61 16.70 15.52 9.92%
EPS -3.15 -3.19 -2.89 -1.46 -1.19 -0.99 -0.91 129.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.079 0.0672 0.0759 0.0627 0.0693 0.0726 0.0736 4.84%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.355 0.31 0.315 0.375 0.375 0.395 0.55 -
P/RPS 0.78 0.72 0.60 0.71 0.70 0.78 1.13 -21.94%
P/EPS -4.46 -3.85 -3.60 -8.50 -10.40 -13.22 -19.28 -62.41%
EY -22.43 -26.01 -27.80 -11.77 -9.61 -7.56 -5.19 166.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.82 1.37 1.97 1.79 1.80 2.39 -17.88%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 28/05/19 26/02/19 27/11/18 27/08/18 30/05/18 28/02/18 -
Price 0.615 0.325 0.34 0.34 0.41 0.285 0.48 -
P/RPS 1.36 0.76 0.65 0.64 0.77 0.56 0.99 23.64%
P/EPS -7.72 -4.03 -3.88 -7.70 -11.37 -9.54 -16.82 -40.58%
EY -12.95 -24.81 -25.75 -12.98 -8.79 -10.48 -5.94 68.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.08 1.91 1.48 1.79 1.95 1.30 2.09 29.59%

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