Highlights

[GPACKET] QoQ 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 -     -268.51%    YoY -     -34.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 79,325 115,239 91,452 77,535 87,609 99,862 78,720 0.51%
  QoQ % -31.16% 26.01% 17.95% -11.50% -12.27% 26.86% -
  Horiz. % 100.77% 146.39% 116.17% 98.49% 111.29% 126.86% 100.00%
PBT -5,558 3,997 84,413 -32,196 19,829 -38,283 -28,213 -66.11%
  QoQ % -239.05% -95.26% 362.18% -262.37% 151.80% -35.69% -
  Horiz. % 19.70% -14.17% -299.20% 114.12% -70.28% 135.69% 100.00%
Tax 166 -2,756 -882 -543 -404 9,545 -285 -
  QoQ % 106.02% -212.47% -62.43% -34.41% -104.23% 3,449.12% -
  Horiz. % -58.25% 967.02% 309.47% 190.53% 141.75% -3,349.12% 100.00%
NP -5,392 1,241 83,531 -32,739 19,425 -28,738 -28,498 -67.01%
  QoQ % -534.49% -98.51% 355.14% -268.54% 167.59% -0.84% -
  Horiz. % 18.92% -4.35% -293.11% 114.88% -68.16% 100.84% 100.00%
NP to SH -5,382 1,245 84,521 -32,744 19,431 -28,732 -28,483 -67.04%
  QoQ % -532.29% -98.53% 358.13% -268.51% 167.63% -0.87% -
  Horiz. % 18.90% -4.37% -296.74% 114.96% -68.22% 100.87% 100.00%
Tax Rate - % 68.95 % 1.04 % - % 2.04 % - % - % -
  QoQ % 0.00% 6,529.81% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 3,379.90% 50.98% 0.00% 100.00% - -
Total Cost 84,717 113,998 7,921 110,274 68,184 128,600 107,218 -14.52%
  QoQ % -25.69% 1,339.19% -92.82% 61.73% -46.98% 19.94% -
  Horiz. % 79.01% 106.32% 7.39% 102.85% 63.59% 119.94% 100.00%
Net Worth 142,692 131,177 124,268 41,800 76,336 61,568 92,569 33.41%
  QoQ % 8.78% 5.56% 197.29% -45.24% 23.99% -33.49% -
  Horiz. % 154.15% 141.71% 134.24% 45.16% 82.46% 66.51% 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 142,692 131,177 124,268 41,800 76,336 61,568 92,569 33.41%
  QoQ % 8.78% 5.56% 197.29% -45.24% 23.99% -33.49% -
  Horiz. % 154.15% 141.71% 134.24% 45.16% 82.46% 66.51% 100.00%
NOSH 751,013 690,409 690,380 696,680 693,964 684,095 712,075 3.61%
  QoQ % 8.78% 0.00% -0.90% 0.39% 1.44% -3.93% -
  Horiz. % 105.47% 96.96% 96.95% 97.84% 97.46% 96.07% 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 % 1.08 % 91.34 % -42.22 % 22.17 % -28.78 % -36.20 % -67.17%
  QoQ % -729.63% -98.82% 316.34% -290.44% 177.03% 20.50% -
  Horiz. % 18.78% -2.98% -252.32% 116.63% -61.24% 79.50% 100.00%
ROE -3.77 % 0.95 % 68.01 % -78.33 % 25.45 % -46.67 % -30.77 % -75.30%
  QoQ % -496.84% -98.60% 186.82% -407.78% 154.53% -51.67% -
  Horiz. % 12.25% -3.09% -221.03% 254.57% -82.71% 151.67% 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 10.56 16.69 13.25 11.13 12.62 14.60 11.06 -3.03%
  QoQ % -36.73% 25.96% 19.05% -11.81% -13.56% 32.01% -
  Horiz. % 95.48% 150.90% 119.80% 100.63% 114.10% 132.01% 100.00%
EPS -0.70 0.20 12.10 -4.70 2.80 -4.20 -4.00 -68.68%
  QoQ % -450.00% -98.35% 357.45% -267.86% 166.67% -5.00% -
  Horiz. % 17.50% -5.00% -302.50% 117.50% -70.00% 105.00% 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 6.81 9.90 7.85 6.66 7.52 8.58 6.76 0.49%
  QoQ % -31.21% 26.11% 17.87% -11.44% -12.35% 26.92% -
  Horiz. % 100.74% 146.45% 116.12% 98.52% 111.24% 126.92% 100.00%
EPS -0.46 0.11 7.26 -2.81 1.67 -2.47 -2.45 -67.18%
  QoQ % -518.18% -98.48% 358.36% -268.26% 167.61% -0.82% -
  Horiz. % 18.78% -4.49% -296.33% 114.69% -68.16% 100.82% 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 0.1067 0.0359 0.0656 0.0529 0.0795 33.37%
  QoQ % 8.70% 5.62% 197.21% -45.27% 24.01% -33.46% -
  Horiz. % 154.09% 141.76% 134.21% 45.16% 82.52% 66.54% 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 3.08 1.68 1.81 2.20 1.90 0.00 2.08 29.88%
  QoQ % 83.33% -7.18% -17.73% 15.79% 0.00% 0.00% -
  Horiz. % 148.08% 80.77% 87.02% 105.77% 91.35% 0.00% 100.00%
P/EPS -45.35 155.27 1.96 -5.21 8.57 0.00 -5.75 295.73%
  QoQ % -129.21% 7,821.94% 137.62% -160.79% 0.00% 0.00% -
  Horiz. % 788.70% -2,700.35% -34.09% 90.61% -149.04% -0.00% 100.00%
EY -2.21 0.64 51.01 -19.18 11.67 0.00 -17.39 -74.69%
  QoQ % -445.31% -98.75% 365.95% -264.35% 0.00% 0.00% -
  Horiz. % 12.71% -3.68% -293.33% 110.29% -67.11% -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 3.98 1.62 1.96 2.20 2.02 0.00 2.53 35.22%
  QoQ % 145.68% -17.35% -10.91% 8.91% 0.00% 0.00% -
  Horiz. % 157.31% 64.03% 77.47% 86.96% 79.84% 0.00% 100.00%
P/EPS -58.61 149.73 2.12 -5.21 9.11 0.00 -7.00 311.80%
  QoQ % -139.14% 6,962.74% 140.69% -157.19% 0.00% 0.00% -
  Horiz. % 837.29% -2,139.00% -30.29% 74.43% -130.14% -0.00% 100.00%
EY -1.71 0.67 47.09 -19.18 10.98 0.00 -14.29 -75.69%
  QoQ % -355.22% -98.58% 345.52% -274.68% 0.00% 0.00% -
  Horiz. % 11.97% -4.69% -329.53% 134.22% -76.84% -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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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