Highlights

[GPACKET] QoQ Annualized Quarter Result on 2016-06-30 [#2]

Stock [GPACKET]: GREEN PACKET BHD
Announcement Date 30-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     -134.38%    YoY -     -147.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 317,300 371,835 342,128 330,288 350,436 517,719 358,163 -7.75%
  QoQ % -14.67% 8.68% 3.58% -5.75% -32.31% 44.55% -
  Horiz. % 88.59% 103.82% 95.52% 92.22% 97.84% 144.55% 100.00%
PBT -22,232 76,041 96,060 -24,832 79,316 20,145 50,080 -
  QoQ % -129.24% -20.84% 486.84% -131.31% 293.73% -59.77% -
  Horiz. % -44.39% 151.84% 191.81% -49.58% 158.38% 40.23% 100.00%
Tax 664 -4,585 -2,440 -1,892 -1,616 -46,497 -48,036 -
  QoQ % 114.48% -87.91% -28.96% -17.08% 96.52% 3.20% -
  Horiz. % -1.38% 9.54% 5.08% 3.94% 3.36% 96.80% 100.00%
NP -21,568 71,456 93,620 -26,724 77,700 -26,352 2,044 -
  QoQ % -130.18% -23.67% 450.32% -134.39% 394.85% -1,389.06% -
  Horiz. % -1,055.04% 3,495.40% 4,579.60% -1,307.25% 3,800.84% -1,289.06% 100.00%
NP to SH -21,528 71,465 93,626 -26,724 77,724 -2,966 22,084 -
  QoQ % -130.12% -23.67% 450.35% -134.38% 2,720.50% -113.43% -
  Horiz. % -97.48% 323.60% 423.95% -121.01% 351.94% -13.43% 100.00%
Tax Rate - % 6.03 % 2.54 % - % 2.04 % 230.81 % 95.92 % -
  QoQ % 0.00% 137.40% 0.00% 0.00% -99.12% 140.63% -
  Horiz. % 0.00% 6.29% 2.65% 0.00% 2.13% 240.63% 100.00%
Total Cost 338,868 300,379 248,508 357,012 272,736 544,071 356,118 -3.25%
  QoQ % 12.81% 20.87% -30.39% 30.90% -49.87% 52.78% -
  Horiz. % 95.16% 84.35% 69.78% 100.25% 76.59% 152.78% 100.00%
Net Worth 142,692 131,177 123,917 42,195 76,336 66,735 83,736 42.62%
  QoQ % 8.78% 5.86% 193.67% -44.72% 14.39% -20.30% -
  Horiz. % 170.41% 156.66% 147.99% 50.39% 91.16% 79.70% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 142,692 131,177 123,917 42,195 76,336 66,735 83,736 42.62%
  QoQ % 8.78% 5.86% 193.67% -44.72% 14.39% -20.30% -
  Horiz. % 170.41% 156.66% 147.99% 50.39% 91.16% 79.70% 100.00%
NOSH 751,013 690,409 688,431 703,263 693,964 741,499 644,124 10.77%
  QoQ % 8.78% 0.29% -2.11% 1.34% -6.41% 15.12% -
  Horiz. % 116.59% 107.19% 106.88% 109.18% 107.74% 115.12% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -6.80 % 19.22 % 27.36 % -8.09 % 22.17 % -5.09 % 0.57 % -
  QoQ % -135.38% -29.75% 438.20% -136.49% 535.56% -992.98% -
  Horiz. % -1,192.98% 3,371.93% 4,800.00% -1,419.30% 3,889.47% -892.98% 100.00%
ROE -15.09 % 54.48 % 75.56 % -63.33 % 101.82 % -4.44 % 26.37 % -
  QoQ % -127.70% -27.90% 219.31% -162.20% 2,393.24% -116.84% -
  Horiz. % -57.22% 206.60% 286.54% -240.16% 386.12% -16.84% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 42.25 53.86 49.70 46.97 50.50 69.82 55.60 -16.71%
  QoQ % -21.56% 8.37% 5.81% -6.99% -27.67% 25.58% -
  Horiz. % 75.99% 96.87% 89.39% 84.48% 90.83% 125.58% 100.00%
EPS -2.80 10.40 13.60 -3.80 11.20 -0.40 3.43 -
  QoQ % -126.92% -23.53% 457.89% -133.93% 2,900.00% -111.66% -
  Horiz. % -81.63% 303.21% 396.50% -110.79% 326.53% -11.66% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1900 0.1900 0.1800 0.0600 0.1100 0.0900 0.1300 28.76%
  QoQ % 0.00% 5.56% 200.00% -45.45% 22.22% -30.77% -
  Horiz. % 146.15% 146.15% 138.46% 46.15% 84.62% 69.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,164,421
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 27.25 31.93 29.38 28.36 30.10 44.46 30.76 -7.75%
  QoQ % -14.66% 8.68% 3.60% -5.78% -32.30% 44.54% -
  Horiz. % 88.59% 103.80% 95.51% 92.20% 97.85% 144.54% 100.00%
EPS -1.85 6.14 8.04 -2.30 6.67 -0.25 1.90 -
  QoQ % -130.13% -23.63% 449.57% -134.48% 2,768.00% -113.16% -
  Horiz. % -97.37% 323.16% 423.16% -121.05% 351.05% -13.16% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1225 0.1127 0.1064 0.0362 0.0656 0.0573 0.0719 42.60%
  QoQ % 8.70% 5.92% 193.92% -44.82% 14.49% -20.31% -
  Horiz. % 170.38% 156.75% 147.98% 50.35% 91.24% 79.69% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.3250 0.2800 0.2400 0.2450 0.2400 0.2650 0.2300 -
P/RPS 0.77 0.52 0.48 0.52 0.48 0.00 0.41 52.16%
  QoQ % 48.08% 8.33% -7.69% 8.33% 0.00% 0.00% -
  Horiz. % 187.80% 126.83% 117.07% 126.83% 117.07% 0.00% 100.00%
P/EPS -11.34 2.71 1.76 -6.45 2.14 0.00 6.71 -
  QoQ % -518.45% 53.98% 127.29% -401.40% 0.00% 0.00% -
  Horiz. % -169.00% 40.39% 26.23% -96.13% 31.89% 0.00% 100.00%
EY -8.82 36.97 56.67 -15.51 46.67 0.00 14.91 -
  QoQ % -123.86% -34.76% 465.38% -133.23% 0.00% 0.00% -
  Horiz. % -59.15% 247.95% 380.08% -104.02% 313.01% 0.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.71 1.47 1.33 4.08 2.18 3.31 1.77 -2.27%
  QoQ % 16.33% 10.53% -67.40% 87.16% -34.14% 87.01% -
  Horiz. % 96.61% 83.05% 75.14% 230.51% 123.16% 187.01% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 23/05/17 28/02/17 23/11/16 30/08/16 25/05/16 24/02/16 26/11/15 -
Price 0.4200 0.2700 0.2600 0.2450 0.2550 0.2650 0.2800 -
P/RPS 0.99 0.50 0.52 0.52 0.50 0.00 0.50 57.61%
  QoQ % 98.00% -3.85% 0.00% 4.00% 0.00% 0.00% -
  Horiz. % 198.00% 100.00% 104.00% 104.00% 100.00% 0.00% 100.00%
P/EPS -14.65 2.61 1.91 -6.45 2.28 0.00 8.17 -
  QoQ % -661.30% 36.65% 129.61% -382.89% 0.00% 0.00% -
  Horiz. % -179.31% 31.95% 23.38% -78.95% 27.91% 0.00% 100.00%
EY -6.83 38.34 52.31 -15.51 43.92 0.00 12.24 -
  QoQ % -117.81% -26.71% 437.27% -135.31% 0.00% 0.00% -
  Horiz. % -55.80% 313.24% 427.37% -126.72% 358.82% 0.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.21 1.42 1.44 4.08 2.32 3.31 2.15 1.85%
  QoQ % 55.63% -1.39% -64.71% 75.86% -29.91% 53.95% -
  Horiz. % 102.79% 66.05% 66.98% 189.77% 107.91% 153.95% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

2119 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.850.00 
 KOTRA 2.890.00 
 UCREST 0.1450.00 
 PUC 0.140.00 
 WILLOW 0.4450.00 
 EAH-WE 0.0150.00 
 IRIS 0.3850.00 
 TOPGLOV-C79 0.0450.00 
 BTECH 0.5050.00 
 3A 0.8150.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS