[GPACKET] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -66.87%
YoY- 234.65%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 30/09/14 30/09/13 31/03/12 CAGR
Revenue 426,184 317,300 350,436 260,737 356,680 589,221 512,660 -3.03%
PBT -30,308 -22,232 79,316 110,060 608,264 -133,384 -118,120 -20.27%
Tax -900 664 -1,616 -55,433 -215,620 313 -820 1.56%
NP -31,208 -21,568 77,700 54,627 392,644 -133,070 -118,940 -19.97%
-
NP to SH -28,208 -21,528 77,724 78,151 486,492 -72,046 -58,868 -11.53%
-
Tax Rate - - 2.04% 50.37% 35.45% - - -
Total Cost 457,392 338,868 272,736 206,110 -35,964 722,291 631,600 -5.23%
-
Net Worth 172,382 142,692 76,336 142,092 172,759 90,058 140,480 3.46%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 30/09/14 30/09/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 30/09/14 30/09/13 31/03/12 CAGR
Net Worth 172,382 142,692 76,336 142,092 172,759 90,058 140,480 3.46%
NOSH 783,555 758,720 693,964 670,833 691,039 692,756 668,954 2.66%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 30/09/14 30/09/13 31/03/12 CAGR
NP Margin -7.32% -6.80% 22.17% 20.95% 110.08% -22.58% -23.20% -
ROE -16.36% -15.09% 101.82% 55.00% 281.60% -80.00% -41.90% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 30/09/14 30/09/13 31/03/12 CAGR
RPS 54.39 42.25 50.50 36.70 51.61 85.05 76.64 -5.55%
EPS -3.60 -2.80 11.20 11.00 70.40 -10.40 -8.80 -13.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.19 0.11 0.20 0.25 0.13 0.21 0.77%
Adjusted Per Share Value based on latest NOSH - 670,833
31/03/18 31/03/17 31/03/16 31/03/15 30/09/14 30/09/13 31/03/12 CAGR
RPS 21.28 15.84 17.50 13.02 17.81 29.42 25.60 -3.03%
EPS -1.41 -1.07 3.88 3.90 24.29 -3.60 -2.94 -11.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0861 0.0713 0.0381 0.071 0.0863 0.045 0.0701 3.48%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 30/09/14 30/09/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 30/09/14 30/09/13 30/03/12 -
Price 0.395 0.325 0.24 0.295 0.39 0.565 0.57 -
P/RPS 0.73 0.77 0.48 0.80 0.76 0.00 0.74 -0.22%
P/EPS -10.97 -11.34 2.14 2.68 0.55 0.00 -6.48 9.16%
EY -9.11 -8.82 46.67 37.29 180.51 0.00 -15.44 -8.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.71 2.18 1.47 1.56 0.00 2.71 -6.58%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 30/09/14 30/09/13 31/03/12 CAGR
Date 30/05/18 23/05/17 25/05/16 28/05/15 24/11/14 25/11/13 23/05/12 -
Price 0.285 0.42 0.255 0.27 0.345 0.51 0.52 -
P/RPS 0.52 0.99 0.50 0.74 0.67 0.00 0.68 -4.37%
P/EPS -7.92 -14.65 2.28 2.45 0.49 0.00 -5.91 4.99%
EY -12.63 -6.83 43.92 40.74 204.06 0.00 -16.92 -4.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 2.21 2.32 1.35 1.38 0.00 2.48 -10.20%

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