[GPACKET] YoY Annualized Quarter Result on 2016-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/12 30/06/11 CAGR
Revenue 444,524 420,262 324,038 330,288 339,137 532,906 499,032 -1.43% YoY % 5.77% 29.70% -1.89% -2.61% -36.36% 6.79% - Horiz. % 89.08% 84.22% 64.93% 66.19% 67.96% 106.79% 100.00%
PBT -49,486 -38,116 -17,488 -24,832 88,667 -123,958 -148,210 -12.81% YoY % -29.83% -117.96% 29.57% -128.01% 171.53% 16.36% - Horiz. % 33.39% 25.72% 11.80% 16.75% -59.83% 83.64% 100.00%
Tax -1,904 94 -452 -1,892 -55,757 -818 -1,714 1.32% YoY % -2,125.53% 120.80% 76.11% 96.61% -6,716.26% 52.28% - Horiz. % 111.09% -5.48% 26.37% 110.39% 3,253.03% 47.72% 100.00%
NP -51,390 -38,022 -17,940 -26,724 32,910 -124,776 -149,924 -12.52% YoY % -35.16% -111.94% 32.87% -181.20% 126.38% 16.77% - Horiz. % 34.28% 25.36% 11.97% 17.83% -21.95% 83.23% 100.00%
NP to SH -46,390 -34,536 -21,834 -26,724 56,380 -65,232 -68,492 -4.75% YoY % -34.32% -58.18% 18.30% -147.40% 186.43% 4.76% - Horiz. % 67.73% 50.42% 31.88% 39.02% -82.32% 95.24% 100.00%
Tax Rate - % - % - % - % 62.88 % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 495,914 458,284 341,978 357,012 306,227 657,682 648,956 -3.30% YoY % 8.21% 34.01% -4.21% 16.58% -53.44% 1.34% - Horiz. % 76.42% 70.62% 52.70% 55.01% 47.19% 101.34% 100.00%
Net Worth 181,784 159,331 136,959 42,195 112,759 110,894 223,916 -2.57% YoY % 14.09% 16.34% 224.58% -62.58% 1.68% -50.48% - Horiz. % 81.18% 71.16% 61.17% 18.84% 50.36% 49.52% 100.00%
Dividend 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/12 30/06/11 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/12 30/06/11 CAGR
Net Worth 181,784 159,331 136,959 42,195 112,759 110,894 223,916 -2.57% YoY % 14.09% 16.34% 224.58% -62.58% 1.68% -50.48% - Horiz. % 81.18% 71.16% 61.17% 18.84% 50.36% 49.52% 100.00%
NOSH 908,923 758,720 720,837 703,263 609,525 652,320 658,576 4.11% YoY % 19.80% 5.26% 2.50% 15.38% -6.56% -0.95% - Horiz. % 138.01% 115.21% 109.45% 106.79% 92.55% 99.05% 100.00%
Ratio Analysis 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/12 30/06/11 CAGR
NP Margin -11.56 % -9.05 % -5.54 % -8.09 % 9.70 % -23.41 % -30.04 % -11.25% YoY % -27.73% -63.36% 31.52% -183.40% 141.44% 22.07% - Horiz. % 38.48% 30.13% 18.44% 26.93% -32.29% 77.93% 100.00%
ROE -25.52 % -21.68 % -15.94 % -63.33 % 50.00 % -58.82 % -30.59 % -2.24% YoY % -17.71% -36.01% 74.83% -226.66% 185.01% -92.29% - Horiz. % 83.43% 70.87% 52.11% 207.03% -163.45% 192.29% 100.00%
Per Share 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/12 30/06/11 CAGR
RPS 48.91 55.39 44.95 46.97 48.12 81.69 75.77 -5.32% YoY % -11.70% 23.23% -4.30% -2.39% -41.09% 7.81% - Horiz. % 64.55% 73.10% 59.32% 61.99% 63.51% 107.81% 100.00%
EPS -5.20 -4.60 -2.40 -3.80 8.00 -10.00 -10.40 -8.29% YoY % -13.04% -91.67% 36.84% -147.50% 180.00% 3.85% - Horiz. % 50.00% 44.23% 23.08% 36.54% -76.92% 96.15% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.2000 0.2100 0.1900 0.0600 0.1600 0.1700 0.3400 -6.41% YoY % -4.76% 10.53% 216.67% -62.50% -5.88% -50.00% - Horiz. % 58.82% 61.76% 55.88% 17.65% 47.06% 50.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,164,421 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/12 30/06/11 CAGR
RPS 38.18 36.09 27.83 28.36 29.12 45.77 42.86 -1.43% YoY % 5.79% 29.68% -1.87% -2.61% -36.38% 6.79% - Horiz. % 89.08% 84.20% 64.93% 66.17% 67.94% 106.79% 100.00%
EPS -3.98 -2.97 -1.88 -2.30 4.84 -5.60 -5.88 -4.76% YoY % -34.01% -57.98% 18.26% -147.52% 186.43% 4.76% - Horiz. % 67.69% 50.51% 31.97% 39.12% -82.31% 95.24% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1561 0.1368 0.1176 0.0362 0.0968 0.0952 0.1923 -2.57% YoY % 14.11% 16.33% 224.86% -62.60% 1.68% -50.49% - Horiz. % 81.18% 71.14% 61.15% 18.82% 50.34% 49.51% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/12 30/06/11 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 29/06/12 30/06/11 -
Price 0.3550 0.3750 0.3450 0.2450 0.2150 0.4900 0.8300 -
P/RPS 0.73 0.68 0.77 0.52 0.45 0.60 1.10 -4.99% YoY % 7.35% -11.69% 48.08% 15.56% -25.00% -45.45% - Horiz. % 66.36% 61.82% 70.00% 47.27% 40.91% 54.55% 100.00%
P/EPS -6.96 -8.24 -11.39 -6.45 2.69 -4.90 -7.98 -1.69% YoY % 15.53% 27.66% -76.59% -339.78% 154.90% 38.60% - Horiz. % 87.22% 103.26% 142.73% 80.83% -33.71% 61.40% 100.00%
EY -14.38 -12.14 -8.78 -15.51 37.21 -20.41 -12.53 1.74% YoY % -18.45% -38.27% 43.39% -141.68% 282.31% -62.89% - Horiz. % 114.76% 96.89% 70.07% 123.78% -296.97% 162.89% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.78 1.79 1.82 4.08 1.34 2.88 2.44 -3.86% YoY % -0.56% -1.65% -55.39% 204.48% -53.47% 18.03% - Horiz. % 72.95% 73.36% 74.59% 167.21% 54.92% 118.03% 100.00%
Price Multiplier on Announcement Date 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/12 30/06/11 CAGR
Date 27/08/19 27/08/18 30/08/17 30/08/16 28/08/15 30/08/12 15/08/11 -
Price 0.6150 0.4100 0.3250 0.2450 0.2000 0.4600 0.7000 -
P/RPS 1.26 0.74 0.72 0.52 0.42 0.56 0.92 4.01% YoY % 70.27% 2.78% 38.46% 23.81% -25.00% -39.13% - Horiz. % 136.96% 80.43% 78.26% 56.52% 45.65% 60.87% 100.00%
P/EPS -12.05 -9.01 -10.73 -6.45 2.50 -4.60 -6.73 7.55% YoY % -33.74% 16.03% -66.36% -358.00% 154.35% 31.65% - Horiz. % 179.05% 133.88% 159.44% 95.84% -37.15% 68.35% 100.00%
EY -8.30 -11.10 -9.32 -15.51 40.00 -21.74 -14.86 -7.02% YoY % 25.23% -19.10% 39.91% -138.78% 283.99% -46.30% - Horiz. % 55.85% 74.70% 62.72% 104.37% -269.18% 146.30% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 3.08 1.95 1.71 4.08 1.25 2.71 2.06 5.15% YoY % 57.95% 14.04% -58.09% 226.40% -53.87% 31.55% - Horiz. % 149.51% 94.66% 83.01% 198.06% 60.68% 131.55% 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
30062016.pdf 
