[GPACKET] YoY TTM Result on 2015-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/06/18 30/06/17 30/06/16 30/06/15 30/06/12 30/06/11 30/06/10 CAGR
Revenue 405,082 368,710 343,726 339,136 555,463 466,662 313,397 3.26% YoY % 9.86% 7.27% 1.35% -38.95% 19.03% 48.90% - Horiz. % 129.26% 117.65% 109.68% 108.21% 177.24% 148.90% 100.00%
PBT -27,201 79,666 -78,863 85,938 -165,655 -220,480 -214,332 -22.73% YoY % -134.14% 201.02% -191.77% 151.88% 24.87% -2.87% - Horiz. % 12.69% -37.17% 36.79% -40.10% 77.29% 102.87% 100.00%
Tax 181 -3,864 8,313 -55,588 532 608 -3,014 - YoY % 104.68% -146.48% 114.95% -10,548.87% -12.50% 120.17% - Horiz. % -6.01% 128.20% -275.81% 1,844.33% -17.65% -20.17% 100.00%
NP -27,020 75,802 -70,550 30,350 -165,123 -219,872 -217,346 -22.93% YoY % -135.65% 207.44% -332.45% 118.38% 24.90% -1.16% - Horiz. % 12.43% -34.88% 32.46% -13.96% 75.97% 101.16% 100.00%
NP to SH -27,351 73,864 -70,528 53,769 -84,096 -134,140 -176,058 -20.75% YoY % -137.03% 204.73% -231.17% 163.94% 37.31% 23.81% - Horiz. % 15.54% -41.95% 40.06% -30.54% 47.77% 76.19% 100.00%
Tax Rate - % 4.85 % - % 64.68 % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 7.50% 0.00% 100.00% - - -
Total Cost 432,102 292,908 414,276 308,786 720,586 686,534 530,743 -2.54% YoY % 47.52% -29.30% 34.16% -57.15% 4.96% 29.35% - Horiz. % 81.41% 55.19% 78.06% 58.18% 135.77% 129.35% 100.00%
Net Worth 159,331 136,959 41,800 97,523 112,703 225,272 323,354 -8.46% YoY % 16.34% 227.65% -57.14% -13.47% -49.97% -30.33% - Horiz. % 49.27% 42.36% 12.93% 30.16% 34.85% 69.67% 100.00%
Dividend 30/06/18 30/06/17 30/06/16 30/06/15 30/06/12 30/06/11 30/06/10 CAGR
Div 0 0 0 0 0 0 0 - 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 30/06/18 30/06/17 30/06/16 30/06/15 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 159,331 136,959 41,800 97,523 112,703 225,272 323,354 -8.46% YoY % 16.34% 227.65% -57.14% -13.47% -49.97% -30.33% - Horiz. % 49.27% 42.36% 12.93% 30.16% 34.85% 69.67% 100.00%
NOSH 758,720 720,837 696,680 609,525 662,962 662,565 659,907 1.76% YoY % 5.26% 3.47% 14.30% -8.06% 0.06% 0.40% - Horiz. % 114.97% 109.23% 105.57% 92.37% 100.46% 100.40% 100.00%
Ratio Analysis 30/06/18 30/06/17 30/06/16 30/06/15 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -6.67 % 20.56 % -20.53 % 8.95 % -29.73 % -47.12 % -69.35 % -25.36% YoY % -132.44% 200.15% -329.39% 130.10% 36.91% 32.05% - Horiz. % 9.62% -29.65% 29.60% -12.91% 42.87% 67.95% 100.00%
ROE -17.17 % 53.93 % -168.72 % 55.13 % -74.62 % -59.55 % -54.45 % -13.43% YoY % -131.84% 131.96% -406.04% 173.88% -25.31% -9.37% - Horiz. % 31.53% -99.04% 309.86% -101.25% 137.04% 109.37% 100.00%
Per Share 30/06/18 30/06/17 30/06/16 30/06/15 30/06/12 30/06/11 30/06/10 CAGR
RPS 53.39 51.15 49.34 55.64 83.78 70.43 47.49 1.47% YoY % 4.38% 3.67% -11.32% -33.59% 18.95% 48.30% - Horiz. % 112.42% 107.71% 103.90% 117.16% 176.42% 148.30% 100.00%
EPS -3.60 10.25 -10.12 8.82 -12.68 -20.25 -26.68 -22.14% YoY % -135.12% 201.28% -214.74% 169.56% 37.38% 24.10% - Horiz. % 13.49% -38.42% 37.93% -33.06% 47.53% 75.90% 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 0.2100 0.1900 0.0600 0.1600 0.1700 0.3400 0.4900 -10.04% YoY % 10.53% 216.67% -62.50% -5.88% -50.00% -30.61% - Horiz. % 42.86% 38.78% 12.24% 32.65% 34.69% 69.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,164,421 30/06/18 30/06/17 30/06/16 30/06/15 30/06/12 30/06/11 30/06/10 CAGR
RPS 34.79 31.66 29.52 29.12 47.70 40.08 26.91 3.26% YoY % 9.89% 7.25% 1.37% -38.95% 19.01% 48.94% - Horiz. % 129.28% 117.65% 109.70% 108.21% 177.26% 148.94% 100.00%
EPS -2.35 6.34 -6.06 4.62 -7.22 -11.52 -15.12 -20.75% YoY % -137.07% 204.62% -231.17% 163.99% 37.33% 23.81% - Horiz. % 15.54% -41.93% 40.08% -30.56% 47.75% 76.19% 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 0.1368 0.1176 0.0359 0.0838 0.0968 0.1935 0.2777 -8.46% YoY % 16.33% 227.58% -57.16% -13.43% -49.97% -30.32% - Horiz. % 49.26% 42.35% 12.93% 30.18% 34.86% 69.68% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/18 30/06/17 30/06/16 30/06/15 30/06/12 30/06/11 30/06/10 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 29/06/12 30/06/11 30/06/10 -
Price 0.3750 0.3450 0.2450 0.2150 0.4900 0.8300 0.9800 -
P/RPS 0.70 0.67 0.50 0.39 0.58 1.18 2.06 -12.61% YoY % 4.48% 34.00% 28.21% -32.76% -50.85% -42.72% - Horiz. % 33.98% 32.52% 24.27% 18.93% 28.16% 57.28% 100.00%
P/EPS -10.40 3.37 -2.42 2.44 -3.86 -4.10 -3.67 13.90% YoY % -408.61% 239.26% -199.18% 163.21% 5.85% -11.72% - Horiz. % 283.38% -91.83% 65.94% -66.49% 105.18% 111.72% 100.00%
EY -9.61 29.70 -41.32 41.03 -25.89 -24.39 -27.22 -12.20% YoY % -132.36% 171.88% -200.71% 258.48% -6.15% 10.40% - Horiz. % 35.30% -109.11% 151.80% -150.73% 95.11% 89.60% 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 1.79 1.82 4.08 1.34 2.88 2.44 2.00 -1.38% YoY % -1.65% -55.39% 204.48% -53.47% 18.03% 22.00% - Horiz. % 89.50% 91.00% 204.00% 67.00% 144.00% 122.00% 100.00%
Price Multiplier on Announcement Date 30/06/18 30/06/17 30/06/16 30/06/15 30/06/12 30/06/11 30/06/10 CAGR
Date 27/08/18 30/08/17 30/08/16 28/08/15 30/08/12 15/08/11 16/08/10 -
Price 0.4100 0.3250 0.2450 0.2000 0.4600 0.7000 0.9500 -
P/RPS 0.77 0.64 0.50 0.36 0.55 0.99 2.00 -11.24% YoY % 20.31% 28.00% 38.89% -34.55% -44.44% -50.50% - Horiz. % 38.50% 32.00% 25.00% 18.00% 27.50% 49.50% 100.00%
P/EPS -11.37 3.17 -2.42 2.27 -3.63 -3.46 -3.56 15.61% YoY % -458.68% 230.99% -206.61% 162.53% -4.91% 2.81% - Horiz. % 319.38% -89.04% 67.98% -63.76% 101.97% 97.19% 100.00%
EY -8.79 31.53 -41.32 44.11 -27.58 -28.92 -28.08 -13.50% YoY % -127.88% 176.31% -193.67% 259.93% 4.63% -2.99% - Horiz. % 31.30% -112.29% 147.15% -157.09% 98.22% 102.99% 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 1.95 1.71 4.08 1.25 2.71 2.06 1.94 0.06% YoY % 14.04% -58.09% 226.40% -53.87% 31.55% 6.19% - Horiz. % 100.52% 88.14% 210.31% 64.43% 139.69% 106.19% 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
Appendix A.pdf 
