[GPACKET] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -98.4%
YoY- -216.39%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 504,542 411,373 390,632 399,243 400,366 405,082 384,191 19.90%
PBT -48,567 -67,210 -68,502 -61,523 -35,093 -27,201 -18,908 87.44%
Tax -1,715 -947 55 51 -612 181 -483 132.56%
NP -50,282 -68,157 -68,447 -61,472 -35,705 -27,020 -19,391 88.63%
-
NP to SH -53,168 -72,374 -73,278 -66,446 -33,491 -27,351 -22,671 76.42%
-
Tax Rate - - - - - - - -
Total Cost 554,824 479,530 459,079 460,715 436,071 432,102 403,582 23.61%
-
Net Worth 272,771 181,784 154,516 174,527 144,156 159,331 166,918 38.69%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 272,771 181,784 154,516 174,527 144,156 159,331 166,918 38.69%
NOSH 911,551 908,923 908,923 908,923 758,720 758,720 758,720 13.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -9.97% -16.57% -17.52% -15.40% -8.92% -6.67% -5.05% -
ROE -19.49% -39.81% -47.42% -38.07% -23.23% -17.17% -13.58% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 55.49 45.26 42.98 52.61 52.77 53.39 50.64 6.28%
EPS -5.85 -7.96 -8.06 -8.76 -4.41 -3.60 -2.99 56.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.20 0.17 0.23 0.19 0.21 0.22 22.94%
Adjusted Per Share Value based on latest NOSH - 908,923
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 21.93 17.88 16.98 17.35 17.40 17.61 16.70 19.89%
EPS -2.31 -3.15 -3.19 -2.89 -1.46 -1.19 -0.99 75.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1186 0.079 0.0672 0.0759 0.0627 0.0693 0.0726 38.66%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.755 0.355 0.31 0.315 0.375 0.375 0.395 -
P/RPS 1.36 0.78 0.72 0.60 0.71 0.70 0.78 44.81%
P/EPS -12.91 -4.46 -3.85 -3.60 -8.50 -10.40 -13.22 -1.56%
EY -7.75 -22.43 -26.01 -27.80 -11.77 -9.61 -7.56 1.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.52 1.78 1.82 1.37 1.97 1.79 1.80 25.12%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 27/08/19 28/05/19 26/02/19 27/11/18 27/08/18 30/05/18 -
Price 0.705 0.615 0.325 0.34 0.34 0.41 0.285 -
P/RPS 1.27 1.36 0.76 0.65 0.64 0.77 0.56 72.52%
P/EPS -12.06 -7.72 -4.03 -3.88 -7.70 -11.37 -9.54 16.89%
EY -8.29 -12.95 -24.81 -25.75 -12.98 -8.79 -10.48 -14.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.35 3.08 1.91 1.48 1.79 1.95 1.30 48.34%

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