[GPACKET] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
11-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -67.19%
YoY- -230.63%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 370,285 353,644 347,260 217,815 214,658 195,918 165,956 70.66%
PBT 146,090 -158,992 -176,432 -184,962 -110,004 -100,252 -89,980 -
Tax -292,177 -2,314 -2,580 -2,448 -1,444 -1,182 -220 11929.54%
NP -146,086 -161,306 -179,012 -187,410 -111,448 -101,434 -90,200 37.87%
-
NP to SH -75,765 -160,776 -177,444 -182,645 -109,246 -100,180 -88,880 -10.08%
-
Tax Rate 200.00% - - - - - - -
Total Cost 516,371 514,950 526,272 405,225 326,106 297,352 256,156 59.50%
-
Net Worth 376,158 322,869 357,536 274,327 287,771 364,655 388,850 -2.18%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 376,158 322,869 357,536 274,327 287,771 364,655 388,850 -2.18%
NOSH 400,169 658,918 662,104 449,716 399,682 400,720 396,785 0.56%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -39.45% -45.61% -51.55% -86.04% -51.92% -51.77% -54.35% -
ROE -20.14% -49.80% -49.63% -66.58% -37.96% -27.47% -22.86% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 92.53 53.67 52.45 48.43 53.71 48.89 41.83 69.68%
EPS -11.47 -24.40 -26.80 -27.80 -27.33 -25.00 -22.40 -35.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.49 0.54 0.61 0.72 0.91 0.98 -2.73%
Adjusted Per Share Value based on latest NOSH - 598,341
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 16.09 15.37 15.09 9.47 9.33 8.52 7.21 70.68%
EPS -3.29 -6.99 -7.71 -7.94 -4.75 -4.35 -3.86 -10.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1635 0.1403 0.1554 0.1192 0.1251 0.1585 0.169 -2.17%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.93 0.98 1.17 1.23 0.71 0.72 0.81 -
P/RPS 1.01 1.83 2.23 2.54 1.32 1.47 1.94 -35.25%
P/EPS -4.91 -4.02 -4.37 -3.03 -2.60 -2.88 -3.62 22.50%
EY -20.36 -24.90 -22.91 -33.02 -38.50 -34.72 -27.65 -18.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 2.00 2.17 2.02 0.99 0.79 0.83 12.45%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 15/11/10 16/08/10 13/05/10 11/02/10 12/11/09 13/08/09 22/05/09 -
Price 0.89 0.95 0.94 1.17 1.38 0.85 0.81 -
P/RPS 0.96 1.77 1.79 2.42 2.57 1.74 1.94 -37.41%
P/EPS -4.70 -3.89 -3.51 -2.88 -5.05 -3.40 -3.62 18.99%
EY -21.27 -25.68 -28.51 -34.71 -19.81 -29.41 -27.65 -16.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.94 1.74 1.92 1.92 0.93 0.83 9.41%

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