[GPACKET] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -69.72%
YoY- -31.03%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 570,844 588,216 391,740 426,184 317,300 350,436 260,737 13.93%
PBT 76,632 -139,928 -58,224 -30,308 -22,232 79,316 110,060 -5.84%
Tax -1,276 -1,292 -884 -900 664 -1,616 -55,433 -46.63%
NP 75,356 -141,220 -59,108 -31,208 -21,568 77,700 54,627 5.50%
-
NP to SH 75,232 -136,296 -55,536 -28,208 -21,528 77,724 78,151 -0.63%
-
Tax Rate 1.67% - - - - 2.04% 50.37% -
Total Cost 495,488 729,436 450,848 457,392 338,868 272,736 206,110 15.72%
-
Net Worth 378,116 158,809 154,516 172,382 142,692 76,336 142,092 17.70%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 378,116 158,809 154,516 172,382 142,692 76,336 142,092 17.70%
NOSH 1,258,523 935,957 908,923 783,555 758,720 693,964 670,833 11.04%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 13.20% -24.01% -15.09% -7.32% -6.80% 22.17% 20.95% -
ROE 19.90% -85.82% -35.94% -16.36% -15.09% 101.82% 55.00% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 48.31 62.97 43.10 54.39 42.25 50.50 36.70 4.68%
EPS 6.40 -14.40 -6.00 -3.60 -2.80 11.20 11.00 -8.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.17 0.17 0.22 0.19 0.11 0.20 8.14%
Adjusted Per Share Value based on latest NOSH - 758,720
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 24.81 25.57 17.03 18.52 13.79 15.23 11.33 13.94%
EPS 3.27 -5.92 -2.41 -1.23 -0.94 3.38 3.40 -0.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1643 0.069 0.0672 0.0749 0.062 0.0332 0.0618 17.68%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.37 0.49 0.31 0.395 0.325 0.24 0.295 -
P/RPS 0.77 0.78 0.72 0.73 0.77 0.48 0.80 -0.63%
P/EPS 5.81 -3.36 -5.07 -10.97 -11.34 2.14 2.68 13.75%
EY 17.21 -29.78 -19.71 -9.11 -8.82 46.67 37.29 -12.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 2.88 1.82 1.80 1.71 2.18 1.47 -3.86%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 24/05/21 30/06/20 28/05/19 30/05/18 23/05/17 25/05/16 28/05/15 -
Price 0.29 0.505 0.325 0.285 0.42 0.255 0.27 -
P/RPS 0.60 0.80 0.75 0.52 0.99 0.50 0.74 -3.43%
P/EPS 4.55 -3.46 -5.32 -7.92 -14.65 2.28 2.45 10.85%
EY 21.95 -28.89 -18.80 -12.63 -6.83 43.92 40.74 -9.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 2.97 1.91 1.30 2.21 2.32 1.35 -6.35%

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