[GPACKET] QoQ Quarter Result on 2017-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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 106,546 97,791 97,160 82,694 79,325 115,239 91,452 10.73% QoQ % 8.95% 0.65% 17.49% 4.25% -31.16% 26.01% - Horiz. % 116.50% 106.93% 106.24% 90.42% 86.74% 126.01% 100.00%
PBT -7,577 -2,244 -5,900 -3,187 -5,558 3,997 84,413 - QoQ % -237.66% 61.97% -85.13% 42.66% -239.05% -95.26% - Horiz. % -8.98% -2.66% -6.99% -3.78% -6.58% 4.74% 100.00%
Tax -225 -477 611 -392 166 -2,756 -882 -59.81% QoQ % 52.83% -178.07% 255.87% -336.14% 106.02% -212.47% - Horiz. % 25.51% 54.08% -69.27% 44.44% -18.82% 312.47% 100.00%
NP -7,802 -2,721 -5,289 -3,579 -5,392 1,241 83,531 - QoQ % -186.73% 48.55% -47.78% 33.62% -534.49% -98.51% - Horiz. % -9.34% -3.26% -6.33% -4.28% -6.46% 1.49% 100.00%
NP to SH -7,052 -2,622 -7,462 -5,535 -5,382 1,245 84,521 - QoQ % -168.95% 64.86% -34.81% -2.84% -532.29% -98.53% - Horiz. % -8.34% -3.10% -8.83% -6.55% -6.37% 1.47% 100.00%
Tax Rate - % - % - % - % - % 68.95 % 1.04 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 6,529.81% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 6,629.81% 100.00%
Total Cost 114,348 100,512 102,449 86,273 84,717 113,998 7,921 493.84% QoQ % 13.77% -1.89% 18.75% 1.84% -25.69% 1,339.19% - Horiz. % 1,443.61% 1,268.93% 1,293.38% 1,089.17% 1,069.52% 1,439.19% 100.00%
Net Worth 166,918 169,291 131,581 136,959 142,692 131,177 124,268 21.76% QoQ % -1.40% 28.66% -3.93% -4.02% 8.78% 5.56% - Horiz. % 134.32% 136.23% 105.88% 110.21% 114.83% 105.56% 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 166,918 169,291 131,581 136,959 142,692 131,177 124,268 21.76% QoQ % -1.40% 28.66% -3.93% -4.02% 8.78% 5.56% - Horiz. % 134.32% 136.23% 105.88% 110.21% 114.83% 105.56% 100.00%
NOSH 758,720 736,049 731,006 720,837 751,013 690,409 690,380 6.50% QoQ % 3.08% 0.69% 1.41% -4.02% 8.78% 0.00% - Horiz. % 109.90% 106.62% 105.88% 104.41% 108.78% 100.00% 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 % -2.78 % -5.44 % -4.33 % -6.80 % 1.08 % 91.34 % - QoQ % -163.31% 48.90% -25.64% 36.32% -729.63% -98.82% - Horiz. % -8.01% -3.04% -5.96% -4.74% -7.44% 1.18% 100.00%
ROE -4.22 % -1.55 % -5.67 % -4.04 % -3.77 % 0.95 % 68.01 % - QoQ % -172.26% 72.66% -40.35% -7.16% -496.84% -98.60% - Horiz. % -6.20% -2.28% -8.34% -5.94% -5.54% 1.40% 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 14.04 13.29 13.29 11.47 10.56 16.69 13.25 3.94% QoQ % 5.64% 0.00% 15.87% 8.62% -36.73% 25.96% - Horiz. % 105.96% 100.30% 100.30% 86.57% 79.70% 125.96% 100.00%
EPS -0.90 -0.40 -0.70 -0.50 -0.70 0.20 12.10 - QoQ % -125.00% 42.86% -40.00% 28.57% -450.00% -98.35% - Horiz. % -7.44% -3.31% -5.79% -4.13% -5.79% 1.65% 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 9.15 8.40 8.34 7.10 6.81 9.90 7.85 10.77% QoQ % 8.93% 0.72% 17.46% 4.26% -31.21% 26.11% - Horiz. % 116.56% 107.01% 106.24% 90.45% 86.75% 126.11% 100.00%
EPS -0.61 -0.23 -0.64 -0.48 -0.46 0.11 7.26 - QoQ % -165.22% 64.06% -33.33% -4.35% -518.18% -98.48% - Horiz. % -8.40% -3.17% -8.82% -6.61% -6.34% 1.52% 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 0.1433 0.1454 0.1130 0.1176 0.1225 0.1127 0.1067 21.75% QoQ % -1.44% 28.67% -3.91% -4.00% 8.70% 5.62% - Horiz. % 134.30% 136.27% 105.90% 110.22% 114.81% 105.62% 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 2.81 4.14 2.60 3.01 3.08 1.68 1.81 34.11% QoQ % -32.13% 59.23% -13.62% -2.27% 83.33% -7.18% - Horiz. % 155.25% 228.73% 143.65% 166.30% 170.17% 92.82% 100.00%
P/EPS -42.50 -154.40 -33.80 -44.93 -45.35 155.27 1.96 - QoQ % 72.47% -356.80% 24.77% 0.93% -129.21% 7,821.94% - Horiz. % -2,168.37% -7,877.55% -1,724.49% -2,292.35% -2,313.78% 7,921.94% 100.00%
EY -2.35 -0.65 -2.96 -2.23 -2.21 0.64 51.01 - QoQ % -261.54% 78.04% -32.74% -0.90% -445.31% -98.75% - Horiz. % -4.61% -1.27% -5.80% -4.37% -4.33% 1.25% 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 2.03 3.61 3.27 2.83 3.98 1.62 1.96 2.37% QoQ % -43.77% 10.40% 15.55% -28.89% 145.68% -17.35% - Horiz. % 103.57% 184.18% 166.84% 144.39% 203.06% 82.65% 100.00%
P/EPS -30.66 -134.75 -42.61 -42.33 -58.61 149.73 2.12 - QoQ % 77.25% -216.24% -0.66% 27.78% -139.14% 6,962.74% - Horiz. % -1,446.23% -6,356.13% -2,009.91% -1,996.70% -2,764.62% 7,062.74% 100.00%
EY -3.26 -0.74 -2.35 -2.36 -1.71 0.67 47.09 - QoQ % -340.54% 68.51% 0.42% -38.01% -355.22% -98.58% - Horiz. % -6.92% -1.57% -4.99% -5.01% -3.63% 1.42% 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.
Comment
GPB Q217 Performance_final.pdf 
