[GPACKET] QoQ Annualized Quarter Result on 31-Mar-2014

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014
Profit Trend
QoQ- 19.79%
YoY- 26.74%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 448,752 356,680 430,171 629,701 658,287 589,221 600,516 -17.60%
PBT 311,068 608,264 10,130 -124,456 -137,145 -133,384 -139,532 -
Tax -131,529 -215,620 -234,623 1,067 -796 313 -672 3238.82%
NP 179,539 392,644 -224,493 -123,389 -137,942 -133,070 -140,204 -
-
NP to SH 235,862 486,492 -118,032 -58,038 -72,354 -72,046 -79,238 -
-
Tax Rate 42.28% 35.45% 2,316.12% - - - - -
Total Cost 269,212 -35,964 654,664 753,090 796,229 722,291 740,720 -48.97%
-
Net Worth 152,258 172,759 20,707 76,003 75,997 90,058 104,260 28.62%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 152,258 172,759 20,707 76,003 75,997 90,058 104,260 28.62%
NOSH 692,084 691,039 690,245 690,938 690,885 692,756 695,070 -0.28%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 40.01% 110.08% -52.19% -19.59% -20.95% -22.58% -23.35% -
ROE 154.91% 281.60% -570.00% -76.36% -95.21% -80.00% -76.00% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 64.84 51.61 62.32 91.14 95.28 85.05 86.40 -17.37%
EPS 34.08 70.40 -17.10 -8.40 -10.47 -10.40 -11.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.25 0.03 0.11 0.11 0.13 0.15 28.99%
Adjusted Per Share Value based on latest NOSH - 692,999
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 19.50 15.50 18.70 27.37 28.61 25.61 26.10 -17.61%
EPS 10.25 21.15 -5.13 -2.52 -3.14 -3.13 -3.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0662 0.0751 0.009 0.033 0.033 0.0391 0.0453 28.68%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.32 0.39 0.35 0.455 0.45 0.565 0.405 -
P/RPS 0.49 0.76 0.56 0.50 0.47 0.00 0.47 2.80%
P/EPS 0.94 0.55 -2.05 -5.42 -4.30 0.00 -3.55 -
EY 106.50 180.51 -48.86 -18.46 -23.27 0.00 -28.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.56 11.67 4.14 4.09 0.00 2.70 -33.85%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 24/11/14 29/08/14 21/05/14 28/02/14 25/11/13 06/08/13 -
Price 0.32 0.345 0.35 0.39 0.42 0.51 0.33 -
P/RPS 0.49 0.67 0.56 0.43 0.44 0.00 0.38 18.41%
P/EPS 0.94 0.49 -2.05 -4.64 -4.01 0.00 -2.89 -
EY 106.50 204.06 -48.86 -21.54 -24.94 0.00 -34.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.38 11.67 3.55 3.82 0.00 2.20 -24.20%

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