[GPACKET] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 93.21%
YoY- 168.57%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/12 30/06/11 30/06/10 CAGR
Revenue 405,082 368,710 343,726 339,136 555,463 466,662 313,397 3.25%
PBT -27,201 79,666 -78,863 85,938 -165,655 -220,480 -214,332 -22.72%
Tax 181 -3,864 8,313 -55,588 532 608 -3,014 -
NP -27,020 75,802 -70,550 30,350 -165,123 -219,872 -217,346 -22.92%
-
NP to SH -27,351 73,864 -70,528 53,769 -84,096 -134,140 -176,058 -20.75%
-
Tax Rate - 4.85% - 64.68% - - - -
Total Cost 432,102 292,908 414,276 308,786 720,586 686,534 530,743 -2.53%
-
Net Worth 159,331 136,959 41,800 97,523 112,703 225,272 323,354 -8.46%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 159,331 136,959 41,800 97,523 112,703 225,272 323,354 -8.46%
NOSH 758,720 758,720 696,680 609,525 662,962 662,565 659,907 1.75%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -6.67% 20.56% -20.53% 8.95% -29.73% -47.12% -69.35% -
ROE -17.17% 53.93% -168.72% 55.13% -74.62% -59.55% -54.45% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/12 30/06/11 30/06/10 CAGR
RPS 53.39 51.15 49.34 55.64 83.78 70.43 47.49 1.47%
EPS -3.60 10.25 -10.12 8.82 -12.68 -20.25 -26.68 -22.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.19 0.06 0.16 0.17 0.34 0.49 -10.04%
Adjusted Per Share Value based on latest NOSH - 609,525
30/06/18 30/06/17 30/06/16 30/06/15 30/06/12 30/06/11 30/06/10 CAGR
RPS 17.61 16.03 14.94 14.74 24.14 20.28 13.62 3.26%
EPS -1.19 3.21 -3.07 2.34 -3.66 -5.83 -7.65 -20.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0693 0.0595 0.0182 0.0424 0.049 0.0979 0.1405 -8.44%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/12 30/06/11 30/06/10 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 29/06/12 30/06/11 30/06/10 -
Price 0.375 0.345 0.245 0.215 0.49 0.83 0.98 -
P/RPS 0.70 0.67 0.50 0.39 0.58 1.18 2.06 -12.61%
P/EPS -10.40 3.37 -2.42 2.44 -3.86 -4.10 -3.67 13.89%
EY -9.61 29.70 -41.32 41.03 -25.89 -24.39 -27.22 -12.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.82 4.08 1.34 2.88 2.44 2.00 -1.37%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/12 30/06/11 30/06/10 CAGR
Date 27/08/18 30/08/17 30/08/16 28/08/15 30/08/12 15/08/11 16/08/10 -
Price 0.41 0.325 0.245 0.20 0.46 0.70 0.95 -
P/RPS 0.77 0.64 0.50 0.36 0.55 0.99 2.00 -11.23%
P/EPS -11.37 3.17 -2.42 2.27 -3.63 -3.46 -3.56 15.61%
EY -8.79 31.53 -41.32 44.11 -27.58 -28.92 -28.08 -13.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 1.71 4.08 1.25 2.71 2.06 1.94 0.06%

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