[GPACKET] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -12.23%
YoY- -126.17%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 420,262 426,184 356,970 345,572 324,038 317,300 371,835 8.52%
PBT -38,116 -30,308 -16,890 -19,526 -17,488 -22,232 76,041 -
Tax 94 -900 -92 513 -452 664 -4,585 -
NP -38,022 -31,208 -16,982 -19,013 -17,940 -21,568 71,456 -
-
NP to SH -34,536 -28,208 -16,620 -24,505 -21,834 -21,528 71,465 -
-
Tax Rate - - - - - - 6.03% -
Total Cost 458,284 457,392 373,952 364,585 341,978 338,868 300,379 32.63%
-
Net Worth 159,331 172,382 169,291 131,581 136,959 142,692 131,177 13.88%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 159,331 172,382 169,291 131,581 136,959 142,692 131,177 13.88%
NOSH 758,720 783,555 758,720 758,720 758,720 758,720 690,446 6.50%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -9.05% -7.32% -4.76% -5.50% -5.54% -6.80% 19.22% -
ROE -21.68% -16.36% -9.82% -18.62% -15.94% -15.09% 54.48% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 55.39 54.39 48.50 47.27 44.95 42.25 53.86 1.89%
EPS -4.60 -3.60 -2.30 -2.53 -2.40 -2.80 10.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.22 0.23 0.18 0.19 0.19 0.19 6.91%
Adjusted Per Share Value based on latest NOSH - 758,720
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 18.27 18.52 15.52 15.02 14.08 13.79 16.16 8.54%
EPS -1.50 -1.23 -0.72 -1.07 -0.95 -0.94 3.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0693 0.0749 0.0736 0.0572 0.0595 0.062 0.057 13.95%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.375 0.395 0.55 0.345 0.345 0.325 0.28 -
P/RPS 0.68 0.73 1.13 0.73 0.77 0.77 0.52 19.64%
P/EPS -8.24 -10.97 -24.36 -10.29 -11.39 -11.34 2.71 -
EY -12.14 -9.11 -4.11 -9.72 -8.78 -8.82 36.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.80 2.39 1.92 1.82 1.71 1.47 14.07%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 30/05/18 28/02/18 29/11/17 30/08/17 23/05/17 28/02/17 -
Price 0.41 0.285 0.48 0.435 0.325 0.42 0.27 -
P/RPS 0.74 0.52 0.99 0.92 0.72 0.99 0.50 29.96%
P/EPS -9.01 -7.92 -21.26 -12.98 -10.73 -14.65 2.61 -
EY -11.10 -12.63 -4.70 -7.71 -9.32 -6.83 38.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 1.30 2.09 2.42 1.71 2.21 1.42 23.61%

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