[GPACKET] QoQ Cumulative Quarter Result on 30-Jun-2013

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
06-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013
Profit Trend
QoQ- -100.05%
YoY- -21.47%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 734,652 603,430 441,916 300,258 149,341 565,999 426,282 43.79%
PBT -145,199 -125,717 -100,038 -69,766 -36,544 -118,012 -90,086 37.50%
Tax 1,245 -730 235 -336 -162 -353 -616 -
NP -143,954 -126,447 -99,803 -70,102 -36,706 -118,365 -90,702 36.10%
-
NP to SH -67,712 -66,325 -54,035 -39,619 -19,805 -62,114 -50,133 22.21%
-
Tax Rate - - - - - - - -
Total Cost 878,606 729,877 541,719 370,360 186,047 684,364 516,984 42.45%
-
Net Worth 76,003 75,997 90,058 104,260 122,927 135,373 100,266 -16.87%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 76,003 75,997 90,058 104,260 122,927 135,373 100,266 -16.87%
NOSH 690,938 690,885 692,756 695,070 682,931 676,865 668,440 2.23%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -19.59% -20.95% -22.58% -23.35% -24.58% -20.91% -21.28% -
ROE -89.09% -87.27% -60.00% -38.00% -16.11% -45.88% -50.00% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 106.33 87.34 63.79 43.20 21.87 83.62 63.77 40.65%
EPS -9.80 -9.60 -7.80 -5.70 -2.90 -9.20 -7.50 19.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.13 0.15 0.18 0.20 0.15 -18.69%
Adjusted Per Share Value based on latest NOSH - 683,241
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 31.93 26.23 19.21 13.05 6.49 24.60 18.53 43.77%
EPS -2.94 -2.88 -2.35 -1.72 -0.86 -2.70 -2.18 22.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.033 0.033 0.0391 0.0453 0.0534 0.0588 0.0436 -16.96%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.455 0.45 0.565 0.405 0.355 0.44 0.43 -
P/RPS 0.43 0.52 0.00 0.94 1.62 0.53 0.67 -25.61%
P/EPS -4.64 -4.69 0.00 -7.11 -12.24 -4.79 -5.73 -13.13%
EY -21.54 -21.33 0.00 -14.07 -8.17 -20.86 -17.44 15.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.14 4.09 0.00 2.70 1.97 2.20 2.87 27.69%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/05/14 28/02/14 25/11/13 06/08/13 21/05/13 25/02/13 28/11/12 -
Price 0.39 0.42 0.51 0.33 0.405 0.38 0.47 -
P/RPS 0.37 0.48 0.00 0.76 1.85 0.45 0.74 -37.03%
P/EPS -3.98 -4.37 0.00 -5.79 -13.97 -4.14 -6.27 -26.16%
EY -25.13 -22.86 0.00 -17.27 -7.16 -24.15 -15.96 35.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.55 3.82 0.00 2.20 2.25 1.90 3.13 8.76%

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