[GPACKET] YoY Cumulative 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- 57.57%
YoY- -31.03%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 142,711 147,054 97,935 106,546 79,325 87,609 260,737 -9.54%
PBT 19,158 -34,982 -14,556 -7,577 -5,558 19,829 110,060 -25.25%
Tax -319 -323 -221 -225 166 -404 -55,433 -57.63%
NP 18,839 -35,305 -14,777 -7,802 -5,392 19,425 54,627 -16.24%
-
NP to SH 18,808 -34,074 -13,884 -7,052 -5,382 19,431 78,151 -21.11%
-
Tax Rate 1.67% - - - - 2.04% 50.37% -
Total Cost 123,872 182,359 112,712 114,348 84,717 68,184 206,110 -8.12%
-
Net Worth 378,116 158,809 154,516 166,918 142,692 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 378,116 158,809 154,516 166,918 142,692 76,336 142,092 17.70%
NOSH 1,258,523 935,957 908,923 758,720 758,720 693,964 670,833 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 4.97% -21.46% -8.99% -4.22% -3.77% 25.45% 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 12.08 15.74 10.77 14.04 10.56 12.62 36.70 -16.89%
EPS 1.60 -3.60 -1.50 -0.90 -0.70 2.80 11.00 -27.45%
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 7.13 7.34 4.89 5.32 3.96 4.37 13.02 -9.54%
EPS 0.94 -1.70 -0.69 -0.35 -0.27 0.97 3.90 -21.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1888 0.0793 0.0772 0.0833 0.0713 0.0381 0.071 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 3.06 3.11 2.88 2.81 3.08 1.90 0.80 25.03%
P/EPS 23.25 -13.43 -20.29 -42.50 -45.35 8.57 2.68 43.29%
EY 4.30 -7.44 -4.93 -2.35 -2.21 11.67 37.29 -30.21%
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 2.40 3.21 3.02 2.03 3.98 2.02 0.74 21.64%
P/EPS 18.22 -13.85 -21.28 -30.66 -58.61 9.11 2.45 39.66%
EY 5.49 -7.22 -4.70 -3.26 -1.71 10.98 40.74 -28.37%
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