Highlights

[GPACKET] QoQ Annualized Quarter Result on 2017-06-30 [#2]

Stock [GPACKET]: GREEN PACKET BHD
Announcement Date 30-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -1.42%    YoY -     18.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 426,184 356,970 345,572 324,038 317,300 371,835 342,128 15.79%
  QoQ % 19.39% 3.30% 6.65% 2.12% -14.67% 8.68% -
  Horiz. % 124.57% 104.34% 101.01% 94.71% 92.74% 108.68% 100.00%
PBT -30,308 -16,890 -19,526 -17,488 -22,232 76,041 96,060 -
  QoQ % -79.44% 13.50% -11.66% 21.34% -129.24% -20.84% -
  Horiz. % -31.55% -17.58% -20.33% -18.21% -23.14% 79.16% 100.00%
Tax -900 -92 513 -452 664 -4,585 -2,440 -48.60%
  QoQ % -878.26% -117.92% 213.57% -168.07% 114.48% -87.91% -
  Horiz. % 36.89% 3.77% -21.04% 18.52% -27.21% 187.91% 100.00%
NP -31,208 -16,982 -19,013 -17,940 -21,568 71,456 93,620 -
  QoQ % -83.77% 10.68% -5.98% 16.82% -130.18% -23.67% -
  Horiz. % -33.33% -18.14% -20.31% -19.16% -23.04% 76.33% 100.00%
NP to SH -28,208 -16,620 -24,505 -21,834 -21,528 71,465 93,626 -
  QoQ % -69.72% 32.18% -12.23% -1.42% -130.12% -23.67% -
  Horiz. % -30.13% -17.75% -26.17% -23.32% -22.99% 76.33% 100.00%
Tax Rate - % - % - % - % - % 6.03 % 2.54 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 137.40% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 237.40% 100.00%
Total Cost 457,392 373,952 364,585 341,978 338,868 300,379 248,508 50.24%
  QoQ % 22.31% 2.57% 6.61% 0.92% 12.81% 20.87% -
  Horiz. % 184.06% 150.48% 146.71% 137.61% 136.36% 120.87% 100.00%
Net Worth 172,382 169,291 131,581 136,959 142,692 131,177 123,917 24.64%
  QoQ % 1.83% 28.66% -3.93% -4.02% 8.78% 5.86% -
  Horiz. % 139.11% 136.62% 106.18% 110.52% 115.15% 105.86% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 172,382 169,291 131,581 136,959 142,692 131,177 123,917 24.64%
  QoQ % 1.83% 28.66% -3.93% -4.02% 8.78% 5.86% -
  Horiz. % 139.11% 136.62% 106.18% 110.52% 115.15% 105.86% 100.00%
NOSH 783,555 736,049 731,006 720,837 751,013 690,409 688,431 9.02%
  QoQ % 6.45% 0.69% 1.41% -4.02% 8.78% 0.29% -
  Horiz. % 113.82% 106.92% 106.18% 104.71% 109.09% 100.29% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -7.32 % -4.76 % -5.50 % -5.54 % -6.80 % 19.22 % 27.36 % -
  QoQ % -53.78% 13.45% 0.72% 18.53% -135.38% -29.75% -
  Horiz. % -26.75% -17.40% -20.10% -20.25% -24.85% 70.25% 100.00%
ROE -16.36 % -9.82 % -18.62 % -15.94 % -15.09 % 54.48 % 75.56 % -
  QoQ % -66.60% 47.26% -16.81% -5.63% -127.70% -27.90% -
  Horiz. % -21.65% -13.00% -24.64% -21.10% -19.97% 72.10% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 54.39 48.50 47.27 44.95 42.25 53.86 49.70 6.20%
  QoQ % 12.14% 2.60% 5.16% 6.39% -21.56% 8.37% -
  Horiz. % 109.44% 97.59% 95.11% 90.44% 85.01% 108.37% 100.00%
EPS -3.60 -2.30 -2.53 -2.40 -2.80 10.40 13.60 -
  QoQ % -56.52% 9.09% -5.42% 14.29% -126.92% -23.53% -
  Horiz. % -26.47% -16.91% -18.60% -17.65% -20.59% 76.47% 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 0.2200 0.2300 0.1800 0.1900 0.1900 0.1900 0.1800 14.33%
  QoQ % -4.35% 27.78% -5.26% 0.00% 0.00% 5.56% -
  Horiz. % 122.22% 127.78% 100.00% 105.56% 105.56% 105.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,164,421
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 36.60 30.66 29.68 27.83 27.25 31.93 29.38 15.79%
  QoQ % 19.37% 3.30% 6.65% 2.13% -14.66% 8.68% -
  Horiz. % 124.57% 104.36% 101.02% 94.72% 92.75% 108.68% 100.00%
EPS -2.42 -1.43 -2.10 -1.88 -1.85 6.14 8.04 -
  QoQ % -69.23% 31.90% -11.70% -1.62% -130.13% -23.63% -
  Horiz. % -30.10% -17.79% -26.12% -23.38% -23.01% 76.37% 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 0.1480 0.1454 0.1130 0.1176 0.1225 0.1127 0.1064 24.63%
  QoQ % 1.79% 28.67% -3.91% -4.00% 8.70% 5.92% -
  Horiz. % 139.10% 136.65% 106.20% 110.53% 115.13% 105.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.3950 0.5500 0.3450 0.3450 0.3250 0.2800 0.2400 -
P/RPS 0.73 1.13 0.73 0.77 0.77 0.52 0.48 32.28%
  QoQ % -35.40% 54.79% -5.19% 0.00% 48.08% 8.33% -
  Horiz. % 152.08% 235.42% 152.08% 160.42% 160.42% 108.33% 100.00%
P/EPS -10.97 -24.36 -10.29 -11.39 -11.34 2.71 1.76 -
  QoQ % 54.97% -136.73% 9.66% -0.44% -518.45% 53.98% -
  Horiz. % -623.30% -1,384.09% -584.66% -647.16% -644.32% 153.98% 100.00%
EY -9.11 -4.11 -9.72 -8.78 -8.82 36.97 56.67 -
  QoQ % -121.65% 57.72% -10.71% 0.45% -123.86% -34.76% -
  Horiz. % -16.08% -7.25% -17.15% -15.49% -15.56% 65.24% 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 1.80 2.39 1.92 1.82 1.71 1.47 1.33 22.38%
  QoQ % -24.69% 24.48% 5.49% 6.43% 16.33% 10.53% -
  Horiz. % 135.34% 179.70% 144.36% 136.84% 128.57% 110.53% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 28/02/18 29/11/17 30/08/17 23/05/17 28/02/17 23/11/16 -
Price 0.2850 0.4800 0.4350 0.3250 0.4200 0.2700 0.2600 -
P/RPS 0.52 0.99 0.92 0.72 0.99 0.50 0.52 -
  QoQ % -47.47% 7.61% 27.78% -27.27% 98.00% -3.85% -
  Horiz. % 100.00% 190.38% 176.92% 138.46% 190.38% 96.15% 100.00%
P/EPS -7.92 -21.26 -12.98 -10.73 -14.65 2.61 1.91 -
  QoQ % 62.75% -63.79% -20.97% 26.76% -661.30% 36.65% -
  Horiz. % -414.66% -1,113.09% -679.58% -561.78% -767.02% 136.65% 100.00%
EY -12.63 -4.70 -7.71 -9.32 -6.83 38.34 52.31 -
  QoQ % -168.72% 39.04% 17.27% -36.46% -117.81% -26.71% -
  Horiz. % -24.14% -8.98% -14.74% -17.82% -13.06% 73.29% 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 1.30 2.09 2.42 1.71 2.21 1.42 1.44 -6.60%
  QoQ % -37.80% -13.64% 41.52% -22.62% 55.63% -1.39% -
  Horiz. % 90.28% 145.14% 168.06% 118.75% 153.47% 98.61% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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