Highlights

[GPACKET] QoQ TTM 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 -     -13.45%    YoY -     -231.17%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 363,551 371,835 356,458 343,726 344,590 330,738 0 -
  QoQ % -2.23% 4.31% 3.70% -0.25% 4.19% 0.00% -
  Horiz. % 109.92% 112.43% 107.78% 103.93% 104.19% 100.00% -
PBT 50,657 76,044 33,764 -78,863 -70,788 -110,169 0 -
  QoQ % -33.38% 125.22% 142.81% -11.41% 35.75% 0.00% -
  Horiz. % -45.98% -69.02% -30.65% 71.58% 64.25% 100.00% -
Tax -4,015 -4,585 7,716 8,313 8,701 8,476 0 -
  QoQ % 12.43% -159.42% -7.18% -4.46% 2.65% 0.00% -
  Horiz. % -47.37% -54.09% 91.03% 98.08% 102.65% 100.00% -
NP 46,642 71,459 41,480 -70,550 -62,087 -101,693 0 -
  QoQ % -34.73% 72.27% 158.80% -13.63% 38.95% 0.00% -
  Horiz. % -45.87% -70.27% -40.79% 69.38% 61.05% 100.00% -
NP to SH 46,655 71,468 41,491 -70,528 -62,165 -101,721 0 -
  QoQ % -34.72% 72.25% 158.83% -13.45% 38.89% 0.00% -
  Horiz. % -45.87% -70.26% -40.79% 69.33% 61.11% 100.00% -
Tax Rate 7.93 % 6.03 % -22.85 % - % - % - % - % -
  QoQ % 31.51% 126.39% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -34.70% -26.39% 100.00% - - - -
Total Cost 316,909 300,376 314,978 414,276 406,677 432,431 0 -
  QoQ % 5.50% -4.64% -23.97% 1.87% -5.96% 0.00% -
  Horiz. % 73.29% 69.46% 72.84% 95.80% 94.04% 100.00% -
Net Worth 142,692 131,177 124,268 41,800 76,336 61,568 0 -
  QoQ % 8.78% 5.56% 197.29% -45.24% 23.99% 0.00% -
  Horiz. % 231.76% 213.06% 201.84% 67.89% 123.99% 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 0 0 0 0 0 0 0 -
  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 0 -
  QoQ % 8.78% 5.56% 197.29% -45.24% 23.99% 0.00% -
  Horiz. % 231.76% 213.06% 201.84% 67.89% 123.99% 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 12.83 % 19.22 % 11.64 % -20.53 % -18.02 % -30.75 % - % -
  QoQ % -33.25% 65.12% 156.70% -13.93% 41.40% 0.00% -
  Horiz. % -41.72% -62.50% -37.85% 66.76% 58.60% 100.00% -
ROE 32.70 % 54.48 % 33.39 % -168.72 % -81.44 % -165.22 % - % -
  QoQ % -39.98% 63.16% 119.79% -107.17% 50.71% 0.00% -
  Horiz. % -19.79% -32.97% -20.21% 102.12% 49.29% 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 48.41 53.86 51.63 49.34 49.66 48.35 - -
  QoQ % -10.12% 4.32% 4.64% -0.64% 2.71% 0.00% -
  Horiz. % 100.12% 111.40% 106.78% 102.05% 102.71% 100.00% -
EPS 6.21 10.35 6.01 -10.12 -8.96 -14.87 - -
  QoQ % -40.00% 72.21% 159.39% -12.95% 39.74% 0.00% -
  Horiz. % -41.76% -69.60% -40.42% 68.06% 60.26% 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 0.0000 -
  QoQ % 0.00% 5.56% 200.00% -45.45% 22.22% 0.00% -
  Horiz. % 211.11% 211.11% 200.00% 66.67% 122.22% 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 31.22 31.93 30.61 29.52 29.59 28.40 - -
  QoQ % -2.22% 4.31% 3.69% -0.24% 4.19% 0.00% -
  Horiz. % 109.93% 112.43% 107.78% 103.94% 104.19% 100.00% -
EPS 4.01 6.14 3.56 -6.06 -5.34 -8.74 - -
  QoQ % -34.69% 72.47% 158.75% -13.48% 38.90% 0.00% -
  Horiz. % -45.88% -70.25% -40.73% 69.34% 61.10% 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 0.0000 -
  QoQ % 8.70% 5.62% 197.21% -45.27% 24.01% 0.00% -
  Horiz. % 231.57% 213.04% 201.70% 67.86% 124.01% 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 0.67 0.52 0.46 0.50 0.48 0.55 0.00 -
  QoQ % 28.85% 13.04% -8.00% 4.17% -12.73% 0.00% -
  Horiz. % 121.82% 94.55% 83.64% 90.91% 87.27% 100.00% -
P/EPS 5.23 2.70 3.99 -2.42 -2.68 -1.78 0.00 -
  QoQ % 93.70% -32.33% 264.88% 9.70% -50.56% 0.00% -
  Horiz. % -293.82% -151.69% -224.16% 135.96% 150.56% 100.00% -
EY 19.11 36.97 25.04 -41.32 -37.32 -56.11 0.00 -
  QoQ % -48.31% 47.64% 160.60% -10.72% 33.49% 0.00% -
  Horiz. % -34.06% -65.89% -44.63% 73.64% 66.51% 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 2.94 0.00 -
  QoQ % 16.33% 10.53% -67.40% 87.16% -25.85% 0.00% -
  Horiz. % 58.16% 50.00% 45.24% 138.78% 74.15% 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 0.87 0.50 0.50 0.50 0.51 0.55 0.00 -
  QoQ % 74.00% 0.00% 0.00% -1.96% -7.27% 0.00% -
  Horiz. % 158.18% 90.91% 90.91% 90.91% 92.73% 100.00% -
P/EPS 6.76 2.61 4.33 -2.42 -2.85 -1.78 0.00 -
  QoQ % 159.00% -39.72% 278.93% 15.09% -60.11% 0.00% -
  Horiz. % -379.78% -146.63% -243.26% 135.96% 160.11% 100.00% -
EY 14.79 38.34 23.11 -41.32 -35.13 -56.11 0.00 -
  QoQ % -61.42% 65.90% 155.93% -17.62% 37.39% 0.00% -
  Horiz. % -26.36% -68.33% -41.19% 73.64% 62.61% 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 2.94 0.00 -
  QoQ % 55.63% -1.39% -64.71% 75.86% -21.09% 0.00% -
  Horiz. % 75.17% 48.30% 48.98% 138.78% 78.91% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with 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