[GPACKET] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -71.03%
YoY- -3.07%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 266,453 128,165 538,526 383,930 249,516 121,709 393,968 -22.96%
PBT -61,979 -29,530 -177,781 -118,122 -74,105 -37,458 -225,871 -57.80%
Tax -409 -205 85 -1,161 -857 -435 308 -
NP -62,388 -29,735 -177,696 -119,283 -74,962 -37,893 -225,563 -57.58%
-
NP to SH -32,616 -14,717 -85,725 -58,570 -34,246 -19,007 -143,397 -62.77%
-
Tax Rate - - - - - - - -
Total Cost 328,841 157,900 716,222 503,213 324,478 159,602 619,531 -34.46%
-
Net Worth 110,894 140,480 171,625 236,912 223,916 235,948 263,358 -43.85%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 110,894 140,480 171,625 236,912 223,916 235,948 263,358 -43.85%
NOSH 652,320 668,954 660,097 658,089 658,576 655,413 658,395 -0.61%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -23.41% -23.20% -33.00% -31.07% -30.04% -31.13% -57.25% -
ROE -29.41% -10.48% -49.95% -24.72% -15.29% -8.06% -54.45% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 40.85 19.16 81.58 58.34 37.89 18.57 59.84 -22.48%
EPS -5.00 -2.20 -13.40 -8.90 -5.20 -2.90 -21.80 -62.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.21 0.26 0.36 0.34 0.36 0.40 -43.50%
Adjusted Per Share Value based on latest NOSH - 657,405
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 13.31 6.40 26.89 19.17 12.46 6.08 19.67 -22.94%
EPS -1.63 -0.73 -4.28 -2.92 -1.71 -0.95 -7.16 -62.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0554 0.0701 0.0857 0.1183 0.1118 0.1178 0.1315 -43.83%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.49 0.57 0.58 0.58 0.83 0.65 0.74 -
P/RPS 1.20 2.98 0.71 0.99 2.19 3.50 1.24 -2.16%
P/EPS -9.80 -25.91 -4.47 -6.52 -15.96 -22.41 -3.40 102.66%
EY -10.20 -3.86 -22.39 -15.34 -6.27 -4.46 -29.43 -50.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.88 2.71 2.23 1.61 2.44 1.81 1.85 34.35%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 23/05/12 23/02/12 23/11/11 15/08/11 24/05/11 17/02/11 -
Price 0.46 0.52 0.63 0.61 0.70 0.70 0.71 -
P/RPS 1.13 2.71 0.77 1.05 1.85 3.77 1.19 -3.39%
P/EPS -9.20 -23.64 -4.85 -6.85 -13.46 -24.14 -3.26 99.82%
EY -10.87 -4.23 -20.61 -14.59 -7.43 -4.14 -30.68 -49.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.71 2.48 2.42 1.69 2.06 1.94 1.78 32.37%

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