[GPACKET] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
14-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -56.66%
YoY- -159.94%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 195,918 165,956 87,495 83,948 89,578 89,376 122,836 36.54%
PBT -100,252 -89,980 -57,759 -25,648 -16,904 11,380 30,993 -
Tax -1,182 -220 -2,535 -2,121 -2,962 -24,796 -1,977 -29.05%
NP -101,434 -90,200 -60,294 -27,769 -19,866 -13,416 29,016 -
-
NP to SH -100,180 -88,880 -55,242 -23,881 -15,244 -10,932 30,159 -
-
Tax Rate - - - - - 217.89% 6.38% -
Total Cost 297,352 256,156 147,789 111,717 109,444 102,792 93,820 115.91%
-
Net Worth 364,655 388,850 341,165 384,272 404,297 427,031 345,457 3.67%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 364,655 388,850 341,165 384,272 404,297 427,031 345,457 3.67%
NOSH 400,720 396,785 331,228 325,654 331,391 341,624 274,172 28.81%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -51.77% -54.35% -68.91% -33.08% -22.18% -15.01% 23.62% -
ROE -27.47% -22.86% -16.19% -6.21% -3.77% -2.56% 8.73% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 48.89 41.83 26.42 25.78 27.03 26.16 44.80 6.00%
EPS -25.00 -22.40 -17.00 -7.33 -4.60 -3.20 11.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.98 1.03 1.18 1.22 1.25 1.26 -19.51%
Adjusted Per Share Value based on latest NOSH - 321,531
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 9.78 8.29 4.37 4.19 4.47 4.46 6.13 36.57%
EPS -5.00 -4.44 -2.76 -1.19 -0.76 -0.55 1.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1821 0.1942 0.1704 0.1919 0.2019 0.2132 0.1725 3.67%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.72 0.81 1.06 0.85 1.15 2.20 2.90 -
P/RPS 1.47 1.94 4.01 3.30 4.25 8.41 6.47 -62.79%
P/EPS -2.88 -3.62 -6.36 -11.59 -25.00 -68.75 26.36 -
EY -34.72 -27.65 -15.73 -8.63 -4.00 -1.45 3.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.83 1.03 0.72 0.94 1.76 2.30 -50.98%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 13/08/09 22/05/09 16/02/09 14/11/08 20/08/08 21/05/08 28/02/08 -
Price 0.85 0.81 1.07 0.77 1.13 2.41 2.36 -
P/RPS 1.74 1.94 4.05 2.99 4.18 9.21 5.27 -52.26%
P/EPS -3.40 -3.62 -6.42 -10.50 -24.57 -75.31 21.45 -
EY -29.41 -27.65 -15.59 -9.52 -4.07 -1.33 4.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.83 1.04 0.65 0.93 1.93 1.87 -37.25%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment