[GPACKET] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -34.72%
YoY- 175.05%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 356,970 374,418 368,710 363,551 371,835 356,458 343,726 2.54%
PBT -16,889 -10,648 79,666 50,657 76,044 33,764 -78,863 -64.10%
Tax -92 -2,371 -3,864 -4,015 -4,585 7,716 8,313 -
NP -16,981 -13,019 75,802 46,642 71,459 41,480 -70,550 -61.20%
-
NP to SH -21,001 -17,134 73,864 46,655 71,468 41,491 -70,528 -55.30%
-
Tax Rate - - 4.85% 7.93% 6.03% -22.85% - -
Total Cost 373,951 387,437 292,908 316,909 300,376 314,978 414,276 -6.58%
-
Net Worth 169,291 131,581 136,959 142,692 131,177 124,268 41,800 153.43%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 169,291 131,581 136,959 142,692 131,177 124,268 41,800 153.43%
NOSH 758,720 758,720 758,720 758,720 690,446 690,380 696,680 5.83%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -4.76% -3.48% 20.56% 12.83% 19.22% 11.64% -20.53% -
ROE -12.41% -13.02% 53.93% 32.70% 54.48% 33.39% -168.72% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 48.50 51.22 51.15 48.41 53.86 51.63 49.34 -1.13%
EPS -2.85 -2.34 10.25 6.21 10.35 6.01 -10.12 -56.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.18 0.19 0.19 0.19 0.18 0.06 144.33%
Adjusted Per Share Value based on latest NOSH - 758,720
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 15.52 16.27 16.03 15.80 16.16 15.49 14.94 2.56%
EPS -0.91 -0.74 3.21 2.03 3.11 1.80 -3.07 -55.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0736 0.0572 0.0595 0.062 0.057 0.054 0.0182 153.18%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.55 0.345 0.345 0.325 0.28 0.24 0.245 -
P/RPS 1.13 0.67 0.67 0.67 0.52 0.46 0.50 71.95%
P/EPS -19.28 -14.72 3.37 5.23 2.70 3.99 -2.42 297.39%
EY -5.19 -6.79 29.70 19.11 36.97 25.04 -41.32 -74.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.39 1.92 1.82 1.71 1.47 1.33 4.08 -29.92%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 29/11/17 30/08/17 23/05/17 28/02/17 23/11/16 30/08/16 -
Price 0.48 0.435 0.325 0.42 0.27 0.26 0.245 -
P/RPS 0.99 0.85 0.64 0.87 0.50 0.50 0.50 57.48%
P/EPS -16.82 -18.56 3.17 6.76 2.61 4.33 -2.42 262.91%
EY -5.94 -5.39 31.53 14.79 38.34 23.11 -41.32 -72.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 2.42 1.71 2.21 1.42 1.44 4.08 -35.90%

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