[GPACKET] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -24.3%
YoY- -45.45%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 83,948 89,578 89,376 122,836 128,502 133,928 125,628 -23.51%
PBT -25,648 -16,904 11,380 30,993 40,865 47,544 42,460 -
Tax -2,121 -2,962 -24,796 -1,977 -2,485 -2,866 -3,472 -27.93%
NP -27,769 -19,866 -13,416 29,016 38,380 44,678 38,988 -
-
NP to SH -23,881 -15,244 -10,932 30,159 39,842 46,552 40,052 -
-
Tax Rate - - 217.89% 6.38% 6.08% 6.03% 8.18% -
Total Cost 111,717 109,444 102,792 93,820 90,122 89,250 86,640 18.41%
-
Net Worth 384,272 404,297 427,031 345,457 326,914 425,234 417,933 -5.42%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 384,272 404,297 427,031 345,457 326,914 425,234 417,933 -5.42%
NOSH 325,654 331,391 341,624 274,172 255,401 447,615 435,347 -17.55%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -33.08% -22.18% -15.01% 23.62% 29.87% 33.36% 31.03% -
ROE -6.21% -3.77% -2.56% 8.73% 12.19% 10.95% 9.58% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 25.78 27.03 26.16 44.80 50.31 29.92 28.86 -7.22%
EPS -7.33 -4.60 -3.20 11.00 15.60 10.40 9.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.22 1.25 1.26 1.28 0.95 0.96 14.70%
Adjusted Per Share Value based on latest NOSH - 276,999
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 3.65 3.89 3.88 5.34 5.59 5.82 5.46 -23.48%
EPS -1.04 -0.66 -0.48 1.31 1.73 2.02 1.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.167 0.1757 0.1856 0.1502 0.1421 0.1848 0.1817 -5.45%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.85 1.15 2.20 2.90 4.18 8.72 9.80 -
P/RPS 3.30 4.25 8.41 6.47 8.31 29.14 33.96 -78.77%
P/EPS -11.59 -25.00 -68.75 26.36 26.79 83.85 106.52 -
EY -8.63 -4.00 -1.45 3.79 3.73 1.19 0.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.94 1.76 2.30 3.27 9.18 10.21 -82.84%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 14/11/08 20/08/08 21/05/08 28/02/08 14/11/07 16/08/07 10/05/07 -
Price 0.77 1.13 2.41 2.36 2.82 3.52 9.52 -
P/RPS 2.99 4.18 9.21 5.27 5.60 11.76 32.99 -79.73%
P/EPS -10.50 -24.57 -75.31 21.45 18.08 33.85 103.48 -
EY -9.52 -4.07 -1.33 4.66 5.53 2.95 0.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.93 1.93 1.87 2.20 3.71 9.92 -83.66%

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