[GPACKET] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -27.86%
YoY- 147.77%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/12 30/06/11 30/06/10 CAGR
Revenue 210,131 162,019 165,144 339,137 266,453 249,516 176,822 2.17%
PBT -19,058 -8,744 -12,416 88,667 -61,979 -74,105 -79,496 -16.33%
Tax 47 -226 -946 -55,757 -409 -857 -1,157 -
NP -19,011 -8,970 -13,362 32,910 -62,388 -74,962 -80,653 -16.51%
-
NP to SH -17,268 -10,917 -13,362 56,380 -32,616 -34,246 -80,388 -17.47%
-
Tax Rate - - - 62.88% - - - -
Total Cost 229,142 170,989 178,506 306,227 328,841 324,478 257,475 -1.44%
-
Net Worth 159,331 136,959 42,195 112,759 110,894 223,916 322,869 -8.44%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 159,331 136,959 42,195 112,759 110,894 223,916 322,869 -8.44%
NOSH 758,720 758,720 703,263 609,525 652,320 658,576 658,918 1.77%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -9.05% -5.54% -8.09% 9.70% -23.41% -30.04% -45.61% -
ROE -10.84% -7.97% -31.67% 50.00% -29.41% -15.29% -24.90% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/12 30/06/11 30/06/10 CAGR
RPS 27.70 22.48 23.48 48.12 40.85 37.89 26.84 0.39%
EPS -2.30 -1.20 -1.90 8.00 -5.00 -5.20 -12.20 -18.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.19 0.06 0.16 0.17 0.34 0.49 -10.04%
Adjusted Per Share Value based on latest NOSH - 609,525
30/06/18 30/06/17 30/06/16 30/06/15 30/06/12 30/06/11 30/06/10 CAGR
RPS 9.13 7.04 7.18 14.74 11.58 10.85 7.69 2.16%
EPS -0.75 -0.47 -0.58 2.45 -1.42 -1.49 -3.49 -17.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0693 0.0595 0.0183 0.049 0.0482 0.0973 0.1403 -8.43%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/12 30/06/11 30/06/10 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 29/06/12 30/06/11 30/06/10 -
Price 0.375 0.345 0.245 0.215 0.49 0.83 0.98 -
P/RPS 1.35 1.53 1.04 0.45 1.20 2.19 3.65 -11.68%
P/EPS -16.48 -22.78 -12.89 2.69 -9.80 -15.96 -8.03 9.39%
EY -6.07 -4.39 -7.76 37.21 -10.20 -6.27 -12.45 -8.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.82 4.08 1.34 2.88 2.44 2.00 -1.37%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/12 30/06/11 30/06/10 CAGR
Date 27/08/18 30/08/17 30/08/16 28/08/15 30/08/12 15/08/11 16/08/10 -
Price 0.41 0.325 0.245 0.20 0.46 0.70 0.95 -
P/RPS 1.48 1.45 1.04 0.42 1.13 1.85 3.54 -10.32%
P/EPS -18.01 -21.46 -12.89 2.50 -9.20 -13.46 -7.79 11.03%
EY -5.55 -4.66 -7.76 40.00 -10.87 -7.43 -12.84 -9.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 1.71 4.08 1.25 2.71 2.06 1.94 0.06%

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