[GPACKET] QoQ Cumulative 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- -68.35%
YoY- -126.17%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 210,131 106,546 356,970 259,179 162,019 79,325 371,835 -31.71%
PBT -19,058 -7,577 -16,890 -14,645 -8,744 -5,558 76,041 -
Tax 47 -225 -92 385 -226 166 -4,585 -
NP -19,011 -7,802 -16,982 -14,260 -8,970 -5,392 71,456 -
-
NP to SH -17,268 -7,052 -16,620 -18,379 -10,917 -5,382 71,465 -
-
Tax Rate - - - - - - 6.03% -
Total Cost 229,142 114,348 373,952 273,439 170,989 84,717 300,379 -16.55%
-
Net Worth 159,331 166,918 169,291 131,581 136,959 142,692 131,177 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 159,331 166,918 169,291 131,581 136,959 142,692 131,177 13.88%
NOSH 758,720 758,720 758,720 758,720 758,720 758,720 690,446 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 -10.84% -4.22% -9.82% -13.97% -7.97% -3.77% 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 27.70 14.04 48.50 35.46 22.48 10.56 53.86 -35.88%
EPS -2.30 -0.90 -2.30 -1.90 -1.20 -0.70 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 9.13 4.63 15.52 11.27 7.04 3.45 16.16 -31.72%
EPS -0.75 -0.31 -0.72 -0.80 -0.47 -0.23 3.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0693 0.0726 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 1.35 2.81 1.13 0.97 1.53 3.08 0.52 89.22%
P/EPS -16.48 -42.50 -24.36 -13.72 -22.78 -45.35 2.71 -
EY -6.07 -2.35 -4.11 -7.29 -4.39 -2.21 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 1.48 2.03 0.99 1.23 1.45 3.98 0.50 106.56%
P/EPS -18.01 -30.66 -21.26 -17.30 -21.46 -58.61 2.61 -
EY -5.55 -3.26 -4.70 -5.78 -4.66 -1.71 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