[GPACKET] YoY Annual (Unaudited) Result on 31-Dec-2015 [#4]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
YoY- 97.49%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/11 31/12/10 31/12/09 CAGR
Revenue 399,243 356,970 371,835 517,719 538,526 393,968 217,815 6.95%
PBT -61,525 -16,890 76,041 20,145 -177,781 -225,871 -184,962 -11.50%
Tax 52 -92 -4,585 -46,497 85 308 -2,448 -
NP -61,473 -16,982 71,456 -26,352 -177,696 -225,563 -187,410 -11.64%
-
NP to SH 56,408 -16,620 71,465 -2,966 -85,725 -143,397 -182,645 -
-
Tax Rate - - 6.03% 230.81% - - - -
Total Cost 460,716 373,952 300,379 544,071 716,222 619,531 405,225 1.43%
-
Net Worth 174,527 169,291 131,177 66,735 171,625 263,358 274,327 -4.89%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 174,527 169,291 131,177 66,735 171,625 263,358 274,327 -4.89%
NOSH 908,923 758,720 690,446 741,499 660,097 658,395 449,716 8.12%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -15.40% -4.76% 19.22% -5.09% -33.00% -57.25% -86.04% -
ROE 32.32% -9.82% 54.48% -4.44% -49.95% -54.45% -66.58% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/11 31/12/10 31/12/09 CAGR
RPS 52.61 48.50 53.86 69.82 81.58 59.84 48.43 0.92%
EPS -7.70 -2.30 10.40 -0.40 -13.40 -21.80 -27.80 -13.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.23 0.19 0.09 0.26 0.40 0.61 -10.26%
Adjusted Per Share Value based on latest NOSH - 684,095
31/12/18 31/12/17 31/12/16 31/12/15 31/12/11 31/12/10 31/12/09 CAGR
RPS 17.35 15.52 16.16 22.50 23.41 17.12 9.47 6.95%
EPS 2.45 -0.72 3.11 -0.13 -3.73 -6.23 -7.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0759 0.0736 0.057 0.029 0.0746 0.1145 0.1192 -4.88%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 30/12/11 30/12/10 31/12/09 -
Price 0.315 0.55 0.28 0.265 0.58 0.74 1.23 -
P/RPS 0.60 1.13 0.52 0.00 0.71 1.24 2.54 -14.80%
P/EPS 4.24 -24.36 2.71 0.00 -4.47 -3.40 -3.03 -
EY 23.60 -4.11 36.97 0.00 -22.39 -29.43 -33.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 2.39 1.47 3.31 2.23 1.85 2.02 -4.22%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/19 28/02/18 28/02/17 24/02/16 23/02/12 17/02/11 11/02/10 -
Price 0.34 0.48 0.27 0.265 0.63 0.71 1.17 -
P/RPS 0.65 0.99 0.50 0.00 0.77 1.19 2.42 -13.58%
P/EPS 4.57 -21.26 2.61 0.00 -4.85 -3.26 -2.88 -
EY 21.86 -4.70 38.34 0.00 -20.61 -30.68 -34.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 2.09 1.42 3.31 2.42 1.78 1.92 -2.84%

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