[GPACKET] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -2.47%
YoY- 14.4%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 600,516 597,364 565,999 568,376 532,906 512,660 538,526 7.54%
PBT -139,532 -146,176 -118,012 -120,114 -123,958 -118,120 -177,781 -14.92%
Tax -672 -648 -353 -821 -818 -820 85 -
NP -140,204 -146,824 -118,365 -120,936 -124,776 -118,940 -177,696 -14.62%
-
NP to SH -79,238 -79,220 -62,114 -66,844 -65,232 -58,868 -85,725 -5.11%
-
Tax Rate - - - - - - - -
Total Cost 740,720 744,188 684,364 689,312 657,682 631,600 716,222 2.26%
-
Net Worth 104,260 122,927 135,373 100,266 110,894 140,480 171,625 -28.29%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 104,260 122,927 135,373 100,266 110,894 140,480 171,625 -28.29%
NOSH 695,070 682,931 676,865 668,440 652,320 668,954 660,097 3.50%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -23.35% -24.58% -20.91% -21.28% -23.41% -23.20% -33.00% -
ROE -76.00% -64.44% -45.88% -66.67% -58.82% -41.90% -49.95% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 86.40 87.47 83.62 85.03 81.69 76.64 81.58 3.90%
EPS -11.40 -11.60 -9.20 -10.00 -10.00 -8.80 -13.40 -10.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.18 0.20 0.15 0.17 0.21 0.26 -30.72%
Adjusted Per Share Value based on latest NOSH - 700,640
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 29.99 29.83 28.26 28.38 26.61 25.60 26.89 7.55%
EPS -3.96 -3.96 -3.10 -3.34 -3.26 -2.94 -4.28 -5.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0521 0.0614 0.0676 0.0501 0.0554 0.0701 0.0857 -28.25%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.405 0.355 0.44 0.43 0.49 0.57 0.58 -
P/RPS 0.47 0.41 0.53 0.51 0.60 0.74 0.71 -24.06%
P/EPS -3.55 -3.06 -4.79 -4.30 -4.90 -6.48 -4.47 -14.25%
EY -28.15 -32.68 -20.86 -23.26 -20.41 -15.44 -22.39 16.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.70 1.97 2.20 2.87 2.88 2.71 2.23 13.61%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 06/08/13 21/05/13 25/02/13 28/11/12 30/08/12 23/05/12 23/02/12 -
Price 0.33 0.405 0.38 0.47 0.46 0.52 0.63 -
P/RPS 0.38 0.46 0.45 0.55 0.56 0.68 0.77 -37.57%
P/EPS -2.89 -3.49 -4.14 -4.70 -4.60 -5.91 -4.85 -29.21%
EY -34.55 -28.64 -24.15 -21.28 -21.74 -16.92 -20.61 41.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 2.25 1.90 3.13 2.71 2.48 2.42 -6.16%

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