Highlights

[GPACKET] QoQ TTM 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 -     58.32%    YoY -     204.73%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 384,191 356,970 374,418 368,710 363,551 371,835 356,458 5.13%
  QoQ % 7.63% -4.66% 1.55% 1.42% -2.23% 4.31% -
  Horiz. % 107.78% 100.14% 105.04% 103.44% 101.99% 104.31% 100.00%
PBT -18,908 -16,889 -10,648 79,666 50,657 76,044 33,764 -
  QoQ % -11.95% -58.61% -113.37% 57.27% -33.38% 125.22% -
  Horiz. % -56.00% -50.02% -31.54% 235.95% 150.03% 225.22% 100.00%
Tax -483 -92 -2,371 -3,864 -4,015 -4,585 7,716 -
  QoQ % -425.00% 96.12% 38.64% 3.76% 12.43% -159.42% -
  Horiz. % -6.26% -1.19% -30.73% -50.08% -52.03% -59.42% 100.00%
NP -19,391 -16,981 -13,019 75,802 46,642 71,459 41,480 -
  QoQ % -14.19% -30.43% -117.18% 62.52% -34.73% 72.27% -
  Horiz. % -46.75% -40.94% -31.39% 182.74% 112.44% 172.27% 100.00%
NP to SH -22,671 -21,001 -17,134 73,864 46,655 71,468 41,491 -
  QoQ % -7.95% -22.57% -123.20% 58.32% -34.72% 72.25% -
  Horiz. % -54.64% -50.62% -41.30% 178.02% 112.45% 172.25% 100.00%
Tax Rate - % - % - % 4.85 % 7.93 % 6.03 % -22.85 % -
  QoQ % 0.00% 0.00% 0.00% -38.84% 31.51% 126.39% -
  Horiz. % 0.00% 0.00% 0.00% -21.23% -34.70% -26.39% 100.00%
Total Cost 403,582 373,951 387,437 292,908 316,909 300,376 314,978 17.99%
  QoQ % 7.92% -3.48% 32.27% -7.57% 5.50% -4.64% -
  Horiz. % 128.13% 118.72% 123.00% 92.99% 100.61% 95.36% 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 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
31/03/18 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 -5.05 % -4.76 % -3.48 % 20.56 % 12.83 % 19.22 % 11.64 % -
  QoQ % -6.09% -36.78% -116.93% 60.25% -33.25% 65.12% -
  Horiz. % -43.38% -40.89% -29.90% 176.63% 110.22% 165.12% 100.00%
ROE -13.58 % -12.41 % -13.02 % 53.93 % 32.70 % 54.48 % 33.39 % -
  QoQ % -9.43% 4.69% -124.14% 64.92% -39.98% 63.16% -
  Horiz. % -40.67% -37.17% -38.99% 161.52% 97.93% 163.16% 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 50.64 48.50 51.22 51.15 48.41 53.86 51.63 -1.28%
  QoQ % 4.41% -5.31% 0.14% 5.66% -10.12% 4.32% -
  Horiz. % 98.08% 93.94% 99.21% 99.07% 93.76% 104.32% 100.00%
EPS -2.99 -2.85 -2.34 10.25 6.21 10.35 6.01 -
  QoQ % -4.91% -21.79% -122.83% 65.06% -40.00% 72.21% -
  Horiz. % -49.75% -47.42% -38.94% 170.55% 103.33% 172.21% 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 32.99 30.66 32.15 31.66 31.22 31.93 30.61 5.12%
  QoQ % 7.60% -4.63% 1.55% 1.41% -2.22% 4.31% -
  Horiz. % 107.78% 100.16% 105.03% 103.43% 101.99% 104.31% 100.00%
EPS -1.95 -1.80 -1.47 6.34 4.01 6.14 3.56 -
  QoQ % -8.33% -22.45% -123.19% 58.10% -34.69% 72.47% -
  Horiz. % -54.78% -50.56% -41.29% 178.09% 112.64% 172.47% 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 0.1433 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 0.78 1.13 0.67 0.67 0.67 0.52 0.46 42.24%
  QoQ % -30.97% 68.66% 0.00% 0.00% 28.85% 13.04% -
  Horiz. % 169.57% 245.65% 145.65% 145.65% 145.65% 113.04% 100.00%
P/EPS -13.22 -19.28 -14.72 3.37 5.23 2.70 3.99 -
  QoQ % 31.43% -30.98% -536.80% -35.56% 93.70% -32.33% -
  Horiz. % -331.33% -483.21% -368.92% 84.46% 131.08% 67.67% 100.00%
EY -7.56 -5.19 -6.79 29.70 19.11 36.97 25.04 -
  QoQ % -45.66% 23.56% -122.86% 55.42% -48.31% 47.64% -
  Horiz. % -30.19% -20.73% -27.12% 118.61% 76.32% 147.64% 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 0.56 0.99 0.85 0.64 0.87 0.50 0.50 7.86%
  QoQ % -43.43% 16.47% 32.81% -26.44% 74.00% 0.00% -
  Horiz. % 112.00% 198.00% 170.00% 128.00% 174.00% 100.00% 100.00%
P/EPS -9.54 -16.82 -18.56 3.17 6.76 2.61 4.33 -
  QoQ % 43.28% 9.37% -685.49% -53.11% 159.00% -39.72% -
  Horiz. % -220.32% -388.45% -428.64% 73.21% 156.12% 60.28% 100.00%
EY -10.48 -5.94 -5.39 31.53 14.79 38.34 23.11 -
  QoQ % -76.43% -10.20% -117.09% 113.18% -61.42% 65.90% -
  Horiz. % -45.35% -25.70% -23.32% 136.43% 64.00% 165.90% 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
 
 

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