[GPACKET] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock

[GPACKET] GREEN PACKET BHD

Announcement Date

14-Nov-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Sep-2008 [#3]

Profit Trend

QoQ- -134.99%

YoY- -159.94%

Quarter Report

GPACKET's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Cumulative Result
Revenue	97,959	41,489	87,495	62,961	44,789	22,344	122,836	-14.01%
YoY %	136.11%	-52.58%	38.97%	40.57%	100.45%	-81.81%	-	-
Horiz. %	79.75%	33.78%	71.23%	51.26%	36.46%	18.19%	100.00%	-
PBT	-50,126	-22,495	-57,759	-19,236	-8,452	2,845	30,993	-
YoY %	-122.83%	61.05%	-200.27%	-127.59%	-397.08%	-90.82%	-	-
Horiz. %	-161.73%	-72.58%	-186.36%	-62.07%	-27.27%	9.18%	100.00%	-
Tax	-591	-55	-2,535	-1,591	-1,481	-6,199	-1,977	-55.32%
YoY %	-974.55%	97.83%	-59.33%	-7.43%	76.11%	-213.56%	-	-
Horiz. %	29.89%	2.78%	128.22%	80.48%	74.91%	313.56%	100.00%	-
NP	-50,717	-22,550	-60,294	-20,827	-9,933	-3,354	29,016	-
YoY %	-124.91%	62.60%	-189.50%	-109.67%	-196.15%	-111.56%	-	-
Horiz. %	-174.79%	-77.72%	-207.80%	-71.78%	-34.23%	-11.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-50,090	-22,220	-55,242	-17,911	-7,622	-2,733	30,159	-
YoY %	-125.43%	59.78%	-208.42%	-134.99%	-178.89%	-109.06%	-	-
Horiz. %	-166.09%	-73.68%	-183.17%	-59.39%	-25.27%	-9.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	-	-	217.89%	6.38%	-
YoY %	-	-	-	-	-	3,315.20%	-	-
Horiz. %	-	-	-	-	-	3,415.20%	100.00%	-
Total Cost	148,676	64,039	147,789	83,788	54,722	25,698	93,820	35.96%
YoY %	132.16%	-56.67%	76.38%	53.12%	112.94%	-72.61%	-	-
Horiz. %	158.47%	68.26%	157.52%	89.31%	58.33%	27.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	364,655	388,850	341,165	384,272	404,297	427,031	345,457	3.67%
YoY %	-6.22%	13.98%	-11.22%	-4.95%	-5.32%	23.61%	-	-
Horiz. %	105.56%	112.56%	98.76%	111.24%	117.03%	123.61%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	364,655	388,850	341,165	384,272	404,297	427,031	345,457	3.67%
YoY %	-6.22%	13.98%	-11.22%	-4.95%	-5.32%	23.61%	-	-
Horiz. %	105.56%	112.56%	98.76%	111.24%	117.03%	123.61%	100.00%	-
NOSH	400,720	396,785	331,228	325,654	331,391	341,624	274,172	28.81%
YoY %	0.99%	19.79%	1.71%	-1.73%	-3.00%	24.60%	-	-
Horiz. %	146.16%	144.72%	120.81%	118.78%	120.87%	124.60%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	-51.77%	-54.35%	-68.91%	-33.08%	-22.18%	-15.01%	23.62%	-
YoY %	4.75%	21.13%	-108.31%	-49.14%	-47.77%	-163.55%	-	-
Horiz. %	-219.18%	-230.10%	-291.74%	-140.05%	-93.90%	-63.55%	100.00%	-
ROE	-13.74%	-5.71%	-16.19%	-4.66%	-1.89%	-0.64%	8.73%	-
YoY %	-140.63%	64.73%	-247.42%	-146.56%	-195.31%	-107.33%	-	-
Horiz. %	-157.39%	-65.41%	-185.45%	-53.38%	-21.65%	-7.33%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	24.45	10.46	26.42	19.33	13.52	6.54	44.80	-33.24%
YoY %	133.75%	-60.41%	36.68%	42.97%	106.73%	-85.40%	-	-
Horiz. %	54.58%	23.35%	58.97%	43.15%	30.18%	14.60%	100.00%	-
EPS	-12.50	-5.60	-17.00	-5.50	-2.30	-0.80	11.00	-
YoY %	-123.21%	67.06%	-209.09%	-139.13%	-187.50%	-107.27%	-	-
Horiz. %	-113.64%	-50.91%	-154.55%	-50.00%	-20.91%	-7.27%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.91	0.98	1.03	1.18	1.22	1.25	1.26	-19.51%
YoY %	-7.14%	-4.85%	-12.71%	-3.28%	-2.40%	-0.79%	-	-
Horiz. %	72.22%	77.78%	81.75%	93.65%	96.83%	99.21%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 321,531
RPS	4.89	2.07	4.37	3.14	2.24	1.12	6.13	-13.99%
YoY %	136.23%	-52.63%	39.17%	40.18%	100.00%	-81.73%	-	-
Horiz. %	79.77%	33.77%	71.29%	51.22%	36.54%	18.27%	100.00%	-
EPS	-2.50	-1.11	-2.76	-0.89	-0.38	-0.14	1.51	-
YoY %	-125.23%	59.78%	-210.11%	-134.21%	-171.43%	-109.27%	-	-
Horiz. %	-165.56%	-73.51%	-182.78%	-58.94%	-25.17%	-9.27%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.1821	0.1942	0.1704	0.1919	0.2019	0.2132	0.1725	3.67%
YoY %	-6.23%	13.97%	-11.20%	-4.95%	-5.30%	23.59%	-	-
Horiz. %	105.57%	112.58%	98.78%	111.25%	117.04%	123.59%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	0.72	0.81	1.06	0.85	1.15	2.20	2.90	-
P/RPS	2.95	7.75	4.01	4.40	8.51	33.64	6.47	-40.78%
YoY %	-61.94%	93.27%	-8.86%	-48.30%	-74.70%	419.94%	-	-
Horiz. %	45.60%	119.78%	61.98%	68.01%	131.53%	519.94%	100.00%	-
P/EPS	-5.76	-14.46	-6.36	-15.45	-50.00	-275.00	26.36	-
YoY %	60.17%	-127.36%	58.83%	69.10%	81.82%	-1,143.25%	-	-
Horiz. %	-21.85%	-54.86%	-24.13%	-58.61%	-189.68%	-1,043.25%	100.00%	-
EY	-17.36	-6.91	-15.73	-6.47	-2.00	-0.36	3.79	-
YoY %	-151.23%	56.07%	-143.12%	-223.50%	-455.56%	-109.50%	-	-
Horiz. %	-458.05%	-182.32%	-415.04%	-170.71%	-52.77%	-9.50%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.79	0.83	1.03	0.72	0.94	1.76	2.30	-50.98%
YoY %	-4.82%	-19.42%	43.06%	-23.40%	-46.59%	-23.48%	-	-
Horiz. %	34.35%	36.09%	44.78%	31.30%	40.87%	76.52%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	13/08/09	22/05/09	16/02/09	14/11/08	20/08/08	21/05/08	28/02/08	-
Price	0.85	0.81	1.07	0.77	1.13	2.41	2.36	-
P/RPS	3.48	7.75	4.05	3.98	8.36	36.85	5.27	-24.18%
YoY %	-55.10%	91.36%	1.76%	-52.39%	-77.31%	599.24%	-	-
Horiz. %	66.03%	147.06%	76.85%	75.52%	158.63%	699.24%	100.00%	-
P/EPS	-6.80	-14.46	-6.42	-14.00	-49.13	-301.25	21.45	-
YoY %	52.97%	-125.23%	54.14%	71.50%	83.69%	-1,504.43%	-	-
Horiz. %	-31.70%	-67.41%	-29.93%	-65.27%	-229.04%	-1,404.43%	100.00%	-
EY	-14.71	-6.91	-15.59	-7.14	-2.04	-0.33	4.66	-
YoY %	-112.88%	55.68%	-118.35%	-250.00%	-518.18%	-107.08%	-	-
Horiz. %	-315.67%	-148.28%	-334.55%	-153.22%	-43.78%	-7.08%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.93	0.83	1.04	0.65	0.93	1.93	1.87	-37.25%
YoY %	12.05%	-20.19%	60.00%	-30.11%	-51.81%	3.21%	-	-
Horiz. %	49.73%	44.39%	55.61%	34.76%	49.73%	103.21%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos