[GPACKET] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
15-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 52.88%
YoY- 30.65%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 499,032 486,836 393,968 370,285 353,644 347,260 217,815 74.05%
PBT -148,210 -149,832 -225,871 146,090 -158,992 -176,432 -184,962 -13.76%
Tax -1,714 -1,740 308 -292,177 -2,314 -2,580 -2,448 -21.20%
NP -149,924 -151,572 -225,563 -146,086 -161,306 -179,012 -187,410 -13.85%
-
NP to SH -68,492 -76,028 -143,397 -75,765 -160,776 -177,444 -182,645 -48.09%
-
Tax Rate - - - 200.00% - - - -
Total Cost 648,956 638,408 619,531 516,371 514,950 526,272 405,225 37.00%
-
Net Worth 223,916 235,948 263,358 376,158 322,869 357,536 274,327 -12.69%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 223,916 235,948 263,358 376,158 322,869 357,536 274,327 -12.69%
NOSH 658,576 655,413 658,395 400,169 658,918 662,104 449,716 29.04%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -30.04% -31.13% -57.25% -39.45% -45.61% -51.55% -86.04% -
ROE -30.59% -32.22% -54.45% -20.14% -49.80% -49.63% -66.58% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 75.77 74.28 59.84 92.53 53.67 52.45 48.43 34.87%
EPS -10.40 -11.60 -21.80 -11.47 -24.40 -26.80 -27.80 -48.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.36 0.40 0.94 0.49 0.54 0.61 -32.34%
Adjusted Per Share Value based on latest NOSH - 652,952
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 21.69 21.16 17.12 16.09 15.37 15.09 9.47 74.01%
EPS -2.98 -3.30 -6.23 -3.29 -6.99 -7.71 -7.94 -48.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0973 0.1026 0.1145 0.1635 0.1403 0.1554 0.1192 -12.69%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.83 0.65 0.74 0.93 0.98 1.17 1.23 -
P/RPS 1.10 0.88 1.24 1.01 1.83 2.23 2.54 -42.84%
P/EPS -7.98 -5.60 -3.40 -4.91 -4.02 -4.37 -3.03 91.04%
EY -12.53 -17.85 -29.43 -20.36 -24.90 -22.91 -33.02 -47.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 1.81 1.85 0.99 2.00 2.17 2.02 13.45%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 15/08/11 24/05/11 17/02/11 15/11/10 16/08/10 13/05/10 11/02/10 -
Price 0.70 0.70 0.71 0.89 0.95 0.94 1.17 -
P/RPS 0.92 0.94 1.19 0.96 1.77 1.79 2.42 -47.61%
P/EPS -6.73 -6.03 -3.26 -4.70 -3.89 -3.51 -2.88 76.36%
EY -14.86 -16.57 -30.68 -21.27 -25.68 -28.51 -34.71 -43.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 1.94 1.78 0.95 1.94 1.74 1.92 4.81%

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