[GPACKET] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 38.89%
YoY- -323.37%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 371,835 356,458 343,726 344,590 330,738 0 339,136 6.29%
PBT 76,044 33,764 -78,863 -70,788 -110,169 0 85,938 -7.79%
Tax -4,585 7,716 8,313 8,701 8,476 0 -55,588 -80.90%
NP 71,459 41,480 -70,550 -62,087 -101,693 0 30,350 76.52%
-
NP to SH 71,468 41,491 -70,528 -62,165 -101,721 0 53,769 20.78%
-
Tax Rate 6.03% -22.85% - - - - 64.68% -
Total Cost 300,376 314,978 414,276 406,677 432,431 0 308,786 -1.81%
-
Net Worth 131,177 124,268 41,800 76,336 61,568 0 97,523 21.74%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 131,177 124,268 41,800 76,336 61,568 0 97,523 21.74%
NOSH 690,446 690,380 696,680 693,964 684,095 712,075 609,525 8.62%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 19.22% 11.64% -20.53% -18.02% -30.75% 0.00% 8.95% -
ROE 54.48% 33.39% -168.72% -81.44% -165.22% 0.00% 55.13% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 53.86 51.63 49.34 49.66 48.35 0.00 55.64 -2.13%
EPS 10.35 6.01 -10.12 -8.96 -14.87 0.00 8.82 11.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.18 0.06 0.11 0.09 0.00 0.16 12.08%
Adjusted Per Share Value based on latest NOSH - 693,964
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 18.57 17.80 17.16 17.21 16.52 0.00 16.93 6.32%
EPS 3.57 2.07 -3.52 -3.10 -5.08 0.00 2.68 20.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0655 0.0621 0.0209 0.0381 0.0307 0.00 0.0487 21.73%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.28 0.24 0.245 0.24 0.265 0.23 0.215 -
P/RPS 0.52 0.46 0.50 0.48 0.55 0.00 0.39 21.03%
P/EPS 2.70 3.99 -2.42 -2.68 -1.78 0.00 2.44 6.95%
EY 36.97 25.04 -41.32 -37.32 -56.11 0.00 41.03 -6.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.33 4.08 2.18 2.94 0.00 1.34 6.33%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 23/11/16 30/08/16 25/05/16 24/02/16 26/11/15 28/08/15 -
Price 0.27 0.26 0.245 0.255 0.265 0.28 0.20 -
P/RPS 0.50 0.50 0.50 0.51 0.55 0.00 0.36 24.35%
P/EPS 2.61 4.33 -2.42 -2.85 -1.78 0.00 2.27 9.70%
EY 38.34 23.11 -41.32 -35.13 -56.11 0.00 44.11 -8.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.44 4.08 2.32 2.94 0.00 1.25 8.83%

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