[GPACKET] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 625.52%
YoY- 172.54%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/12 30/09/11 CAGR
Revenue 407,874 302,575 259,179 256,596 417,857 426,282 383,930 0.75%
PBT -19,893 -32,851 -14,645 72,045 58,427 -90,086 -118,122 -19.94%
Tax -1,902 -134 385 -1,830 -56,042 -616 -1,161 6.36%
NP -21,795 -32,985 -14,260 70,215 2,385 -90,702 -119,283 -19.13%
-
NP to SH -17,591 -30,870 -18,379 70,220 25,765 -50,133 -58,570 -13.95%
-
Tax Rate - - - 2.54% 95.92% - - -
Total Cost 429,669 335,560 273,439 186,381 415,472 516,984 503,213 -1.95%
-
Net Worth 272,771 144,156 131,581 123,917 83,736 100,266 236,912 1.77%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/12 30/09/11 CAGR
Net Worth 272,771 144,156 131,581 123,917 83,736 100,266 236,912 1.77%
NOSH 911,551 758,720 758,720 688,431 644,125 668,440 658,089 4.15%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/12 30/09/11 CAGR
NP Margin -5.34% -10.90% -5.50% 27.36% 0.57% -21.28% -31.07% -
ROE -6.45% -21.41% -13.97% 56.67% 30.77% -50.00% -24.72% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/12 30/09/11 CAGR
RPS 44.86 39.88 35.46 37.27 64.87 63.77 58.34 -3.22%
EPS -1.90 -4.10 -1.90 10.20 4.00 -7.50 -8.90 -17.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.19 0.18 0.18 0.13 0.15 0.36 -2.25%
Adjusted Per Share Value based on latest NOSH - 690,380
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/12 30/09/11 CAGR
RPS 17.73 13.15 11.27 11.15 18.16 18.53 16.69 0.75%
EPS -0.76 -1.34 -0.80 3.05 1.12 -2.18 -2.55 -14.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1186 0.0627 0.0572 0.0539 0.0364 0.0436 0.103 1.77%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/12 30/09/11 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 28/09/12 30/09/11 -
Price 0.755 0.375 0.345 0.24 0.23 0.43 0.58 -
P/RPS 1.68 0.94 0.97 0.64 0.35 0.67 0.99 6.82%
P/EPS -39.02 -9.22 -13.72 2.35 5.75 -5.73 -6.52 25.04%
EY -2.56 -10.85 -7.29 42.50 17.39 -17.44 -15.34 -20.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.52 1.97 1.92 1.33 1.77 2.87 1.61 5.75%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/12 30/09/11 CAGR
Date 26/11/19 27/11/18 29/11/17 23/11/16 26/11/15 28/11/12 23/11/11 -
Price 0.705 0.34 0.435 0.26 0.28 0.47 0.61 -
P/RPS 1.57 0.85 1.23 0.70 0.43 0.74 1.05 5.15%
P/EPS -36.44 -8.36 -17.30 2.55 7.00 -6.27 -6.85 23.21%
EY -2.74 -11.97 -5.78 39.23 14.29 -15.96 -14.59 -18.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.35 1.79 2.42 1.44 2.15 3.13 1.69 4.20%

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