[GPACKET] YoY TTM Result on 31-Dec-2015 [#4]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/11 31/12/10 31/12/09 CAGR
Revenue 399,243 356,970 371,835 330,738 538,526 393,968 234,534 6.08%
PBT -61,523 -16,889 76,044 -110,169 -177,781 -225,871 -184,962 -11.50%
Tax 51 -92 -4,585 8,476 85 308 -2,448 -
NP -61,472 -16,981 71,459 -101,693 -177,696 -225,563 -187,410 -11.64%
-
NP to SH -66,446 -21,001 71,468 -101,721 -85,725 -143,397 -182,645 -10.62%
-
Tax Rate - - 6.03% - - - - -
Total Cost 460,715 373,951 300,376 432,431 716,222 619,531 421,944 0.98%
-
Net Worth 174,527 169,291 131,177 61,568 179,316 506,901 364,988 -7.86%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 174,527 169,291 131,177 61,568 179,316 506,901 364,988 -7.86%
NOSH 908,923 758,720 690,446 684,095 664,133 658,313 598,341 4.75%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -15.40% -4.76% 19.22% -30.75% -33.00% -57.25% -79.91% -
ROE -38.07% -12.41% 54.48% -165.22% -47.81% -28.29% -50.04% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/11 31/12/10 31/12/09 CAGR
RPS 52.61 48.50 53.86 48.35 81.09 59.85 39.20 3.32%
EPS -8.76 -2.85 10.35 -14.87 -12.91 -21.78 -30.53 -12.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.23 0.19 0.09 0.27 0.77 0.61 -10.26%
Adjusted Per Share Value based on latest NOSH - 684,095
31/12/18 31/12/17 31/12/16 31/12/15 31/12/11 31/12/10 31/12/09 CAGR
RPS 17.35 15.52 16.16 14.38 23.41 17.12 10.19 6.08%
EPS -2.89 -0.91 3.11 -4.42 -3.73 -6.23 -7.94 -10.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0759 0.0736 0.057 0.0268 0.0779 0.2203 0.1586 -7.85%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 30/12/11 30/12/10 31/12/09 -
Price 0.315 0.55 0.28 0.265 0.58 0.74 1.23 -
P/RPS 0.60 1.13 0.52 0.55 0.72 1.24 3.14 -16.78%
P/EPS -3.60 -19.28 2.70 -1.78 -4.49 -3.40 -4.03 -1.24%
EY -27.80 -5.19 36.97 -56.11 -22.25 -29.44 -24.82 1.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 2.39 1.47 2.94 2.15 0.96 2.02 -4.22%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/19 28/02/18 28/02/17 24/02/16 23/02/12 17/02/11 11/02/10 -
Price 0.34 0.48 0.27 0.265 0.63 0.71 1.17 -
P/RPS 0.65 0.99 0.50 0.55 0.78 1.19 2.98 -15.55%
P/EPS -3.88 -16.82 2.61 -1.78 -4.88 -3.26 -3.83 0.14%
EY -25.75 -5.94 38.34 -56.11 -20.49 -30.68 -26.09 -0.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 2.09 1.42 2.94 2.33 0.92 1.92 -2.84%

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