[GPACKET] QoQ TTM Result on 30-Sep-2014 [#1]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 173.49%
YoY- 182.85%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 339,136 333,207 390,672 454,376 506,864 585,311 603,430 -31.96%
PBT 85,938 118,026 118,097 114,873 -67,465 -108,654 -125,717 -
Tax -55,588 -143,939 -141,335 -141,401 -86,925 1,407 -730 1710.86%
NP 30,350 -25,913 -23,238 -26,528 -154,390 -107,247 -126,447 -
-
NP to SH 53,769 27,830 46,569 57,627 -78,413 -47,907 -66,326 -
-
Tax Rate 64.68% 121.96% 119.68% 123.09% - - - -
Total Cost 308,786 359,120 413,910 480,904 661,254 692,558 729,877 -43.73%
-
Net Worth 97,523 134,166 151,075 172,759 20,679 76,229 75,105 19.07%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 97,523 134,166 151,075 172,759 20,679 76,229 75,105 19.07%
NOSH 609,525 670,833 686,705 691,039 689,315 692,999 682,777 -7.30%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 8.95% -7.78% -5.95% -5.84% -30.46% -18.32% -20.95% -
ROE 55.13% 20.74% 30.83% 33.36% -379.18% -62.85% -88.31% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 55.64 49.67 56.89 65.75 73.53 84.46 88.38 -26.60%
EPS 8.82 4.15 6.78 8.34 -11.38 -6.91 -9.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.20 0.22 0.25 0.03 0.11 0.11 28.46%
Adjusted Per Share Value based on latest NOSH - 691,039
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 14.74 14.48 16.98 19.75 22.03 25.44 26.23 -31.97%
EPS 2.34 1.21 2.02 2.50 -3.41 -2.08 -2.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0424 0.0583 0.0657 0.0751 0.009 0.0331 0.0326 19.20%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.215 0.295 0.32 0.39 0.35 0.455 0.45 -
P/RPS 0.39 0.59 0.56 0.59 0.48 0.54 0.51 -16.41%
P/EPS 2.44 7.11 4.72 4.68 -3.08 -6.58 -4.63 -
EY 41.03 14.06 21.19 21.38 -32.50 -15.19 -21.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.47 1.45 1.56 11.67 4.14 4.09 -52.57%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 28/05/15 26/02/15 24/11/14 29/08/14 21/05/14 28/02/14 -
Price 0.20 0.27 0.32 0.345 0.35 0.39 0.42 -
P/RPS 0.36 0.54 0.56 0.52 0.48 0.46 0.48 -17.49%
P/EPS 2.27 6.51 4.72 4.14 -3.08 -5.64 -4.32 -
EY 44.11 15.37 21.19 24.17 -32.50 -17.73 -23.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.35 1.45 1.38 11.67 3.55 3.82 -52.61%

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