[GPACKET] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
13-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -125.43%
YoY- -557.18%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 86,815 217,815 160,994 97,959 41,489 87,495 62,961 23.90%
PBT -44,108 -184,962 -82,503 -50,126 -22,495 -57,759 -19,236 73.97%
Tax -645 -2,448 -1,083 -591 -55 -2,535 -1,591 -45.25%
NP -44,753 -187,410 -83,586 -50,717 -22,550 -60,294 -20,827 66.59%
-
NP to SH -44,361 -182,645 -81,935 -50,090 -22,220 -55,242 -17,911 83.15%
-
Tax Rate - - - - - - - -
Total Cost 131,568 405,225 244,580 148,676 64,039 147,789 83,788 35.13%
-
Net Worth 357,536 274,327 287,771 364,655 388,850 341,165 384,272 -4.69%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 357,536 274,327 287,771 364,655 388,850 341,165 384,272 -4.69%
NOSH 662,104 449,716 399,682 400,720 396,785 331,228 325,654 60.55%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -51.55% -86.04% -51.92% -51.77% -54.35% -68.91% -33.08% -
ROE -12.41% -66.58% -28.47% -13.74% -5.71% -16.19% -4.66% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 13.11 48.43 40.28 24.45 10.46 26.42 19.33 -22.82%
EPS -6.70 -27.80 -20.50 -12.50 -5.60 -17.00 -5.50 14.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.61 0.72 0.91 0.98 1.03 1.18 -40.64%
Adjusted Per Share Value based on latest NOSH - 398,142
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 3.77 9.47 7.00 4.26 1.80 3.80 2.74 23.73%
EPS -1.93 -7.94 -3.56 -2.18 -0.97 -2.40 -0.78 83.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1554 0.1192 0.1251 0.1585 0.169 0.1483 0.167 -4.69%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.17 1.23 0.71 0.72 0.81 1.06 0.85 -
P/RPS 8.92 2.54 1.76 2.95 7.75 4.01 4.40 60.24%
P/EPS -17.46 -3.03 -3.46 -5.76 -14.46 -6.36 -15.45 8.50%
EY -5.73 -33.02 -28.87 -17.36 -6.91 -15.73 -6.47 -7.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 2.02 0.99 0.79 0.83 1.03 0.72 108.79%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 13/05/10 11/02/10 12/11/09 13/08/09 22/05/09 16/02/09 14/11/08 -
Price 0.94 1.17 1.38 0.85 0.81 1.07 0.77 -
P/RPS 7.17 2.42 3.43 3.48 7.75 4.05 3.98 48.10%
P/EPS -14.03 -2.88 -6.73 -6.80 -14.46 -6.42 -14.00 0.14%
EY -7.13 -34.71 -14.86 -14.71 -6.91 -15.59 -7.14 -0.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.92 1.92 0.93 0.83 1.04 0.65 92.90%

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