[GPACKET] QoQ Annualized Quarter 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- -113.43%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 342,128 330,288 350,436 517,719 358,163 339,137 260,737 19.79%
PBT 96,060 -24,832 79,316 20,145 50,080 88,667 110,060 -8.64%
Tax -2,440 -1,892 -1,616 -46,497 -48,036 -55,757 -55,433 -87.46%
NP 93,620 -26,724 77,700 -26,352 2,044 32,910 54,627 43.06%
-
NP to SH 93,626 -26,724 77,724 -2,966 22,084 56,380 78,151 12.76%
-
Tax Rate 2.54% - 2.04% 230.81% 95.92% 62.88% 50.37% -
Total Cost 248,508 357,012 272,736 544,071 356,118 306,227 206,110 13.24%
-
Net Worth 123,917 42,195 76,336 66,735 83,736 112,759 142,092 -8.69%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 123,917 42,195 76,336 66,735 83,736 112,759 142,092 -8.69%
NOSH 688,431 703,263 693,964 741,499 644,124 609,525 670,833 1.73%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 27.36% -8.09% 22.17% -5.09% 0.57% 9.70% 20.95% -
ROE 75.56% -63.33% 101.82% -4.44% 26.37% 50.00% 55.00% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 49.70 46.97 50.50 69.82 55.60 48.12 36.70 22.33%
EPS 13.60 -3.80 11.20 -0.40 3.43 8.00 11.00 15.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.06 0.11 0.09 0.13 0.16 0.20 -6.76%
Adjusted Per Share Value based on latest NOSH - 684,095
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 14.87 14.36 15.23 22.50 15.57 14.74 11.33 19.81%
EPS 4.07 -1.16 3.38 -0.13 0.96 2.45 3.40 12.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0539 0.0183 0.0332 0.029 0.0364 0.049 0.0618 -8.69%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.24 0.245 0.24 0.265 0.23 0.215 0.295 -
P/RPS 0.48 0.52 0.48 0.00 0.41 0.45 0.80 -28.79%
P/EPS 1.76 -6.45 2.14 0.00 6.71 2.69 2.68 -24.38%
EY 56.67 -15.51 46.67 0.00 14.91 37.21 37.29 32.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 4.08 2.18 3.31 1.77 1.34 1.47 -6.43%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 30/08/16 25/05/16 24/02/16 26/11/15 28/08/15 28/05/15 -
Price 0.26 0.245 0.255 0.265 0.28 0.20 0.27 -
P/RPS 0.52 0.52 0.50 0.00 0.50 0.42 0.74 -20.90%
P/EPS 1.91 -6.45 2.28 0.00 8.17 2.50 2.45 -15.25%
EY 52.31 -15.51 43.92 0.00 12.24 40.00 40.74 18.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 4.08 2.32 3.31 2.15 1.25 1.35 4.38%

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