[GPACKET] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -7.95%
YoY- -148.59%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 399,243 400,366 405,082 384,191 356,970 374,418 368,710 5.43%
PBT -61,523 -35,093 -27,201 -18,908 -16,889 -10,648 79,666 -
Tax 51 -612 181 -483 -92 -2,371 -3,864 -
NP -61,472 -35,705 -27,020 -19,391 -16,981 -13,019 75,802 -
-
NP to SH -66,446 -33,491 -27,351 -22,671 -21,001 -17,134 73,864 -
-
Tax Rate - - - - - - 4.85% -
Total Cost 460,715 436,071 432,102 403,582 373,951 387,437 292,908 35.13%
-
Net Worth 174,527 144,156 159,331 166,918 169,291 131,581 136,959 17.48%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 174,527 144,156 159,331 166,918 169,291 131,581 136,959 17.48%
NOSH 908,923 758,720 758,720 758,720 758,720 758,720 758,720 12.75%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -15.40% -8.92% -6.67% -5.05% -4.76% -3.48% 20.56% -
ROE -38.07% -23.23% -17.17% -13.58% -12.41% -13.02% 53.93% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 52.61 52.77 53.39 50.64 48.50 51.22 51.15 1.88%
EPS -8.76 -4.41 -3.60 -2.99 -2.85 -2.34 10.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.19 0.21 0.22 0.23 0.18 0.19 13.54%
Adjusted Per Share Value based on latest NOSH - 758,720
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 17.35 17.40 17.61 16.70 15.52 16.27 16.03 5.40%
EPS -2.89 -1.46 -1.19 -0.99 -0.91 -0.74 3.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0759 0.0627 0.0693 0.0726 0.0736 0.0572 0.0595 17.56%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.315 0.375 0.375 0.395 0.55 0.345 0.345 -
P/RPS 0.60 0.71 0.70 0.78 1.13 0.67 0.67 -7.07%
P/EPS -3.60 -8.50 -10.40 -13.22 -19.28 -14.72 3.37 -
EY -27.80 -11.77 -9.61 -7.56 -5.19 -6.79 29.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.97 1.79 1.80 2.39 1.92 1.82 -17.20%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 27/11/18 27/08/18 30/05/18 28/02/18 29/11/17 30/08/17 -
Price 0.34 0.34 0.41 0.285 0.48 0.435 0.325 -
P/RPS 0.65 0.64 0.77 0.56 0.99 0.85 0.64 1.03%
P/EPS -3.88 -7.70 -11.37 -9.54 -16.82 -18.56 3.17 -
EY -25.75 -12.98 -8.79 -10.48 -5.94 -5.39 31.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.79 1.95 1.30 2.09 2.42 1.71 -9.15%

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