[GPACKET] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 2720.5%
YoY- -0.55%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 371,835 342,128 330,288 350,436 517,719 358,163 339,137 6.29%
PBT 76,041 96,060 -24,832 79,316 20,145 50,080 88,667 -9.69%
Tax -4,585 -2,440 -1,892 -1,616 -46,497 -48,036 -55,757 -80.94%
NP 71,456 93,620 -26,724 77,700 -26,352 2,044 32,910 67.28%
-
NP to SH 71,465 93,626 -26,724 77,724 -2,966 22,084 56,380 17.03%
-
Tax Rate 6.03% 2.54% - 2.04% 230.81% 95.92% 62.88% -
Total Cost 300,379 248,508 357,012 272,736 544,071 356,118 306,227 -1.27%
-
Net Worth 131,177 123,917 42,195 76,336 66,735 83,736 112,759 10.56%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 131,177 123,917 42,195 76,336 66,735 83,736 112,759 10.56%
NOSH 690,446 688,431 703,263 693,964 741,499 644,124 609,525 8.62%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 19.22% 27.36% -8.09% 22.17% -5.09% 0.57% 9.70% -
ROE 54.48% 75.56% -63.33% 101.82% -4.44% 26.37% 50.00% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 53.86 49.70 46.97 50.50 69.82 55.60 48.12 7.76%
EPS 10.40 13.60 -3.80 11.20 -0.40 3.43 8.00 19.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.18 0.06 0.11 0.09 0.13 0.16 12.08%
Adjusted Per Share Value based on latest NOSH - 693,964
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 16.16 14.87 14.36 15.23 22.50 15.57 14.74 6.29%
EPS 3.11 4.07 -1.16 3.38 -0.13 0.96 2.45 17.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.057 0.0539 0.0183 0.0332 0.029 0.0364 0.049 10.55%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.28 0.24 0.245 0.24 0.265 0.23 0.215 -
P/RPS 0.52 0.48 0.52 0.48 0.00 0.41 0.45 10.07%
P/EPS 2.71 1.76 -6.45 2.14 0.00 6.71 2.69 0.49%
EY 36.97 56.67 -15.51 46.67 0.00 14.91 37.21 -0.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.33 4.08 2.18 3.31 1.77 1.34 6.33%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 23/11/16 30/08/16 25/05/16 24/02/16 26/11/15 28/08/15 -
Price 0.27 0.26 0.245 0.255 0.265 0.28 0.20 -
P/RPS 0.50 0.52 0.52 0.50 0.00 0.50 0.42 12.26%
P/EPS 2.61 1.91 -6.45 2.28 0.00 8.17 2.50 2.89%
EY 38.34 52.31 -15.51 43.92 0.00 12.24 40.00 -2.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.44 4.08 2.32 3.31 2.15 1.25 8.83%

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