[GPACKET] QoQ Cumulative Quarter Result on 30-Sep-2013 [#1]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -36.39%
YoY- -7.78%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 430,171 734,652 603,430 441,916 300,258 149,341 565,999 -16.76%
PBT 10,130 -145,199 -125,717 -100,038 -69,766 -36,544 -118,012 -
Tax -234,623 1,245 -730 235 -336 -162 -353 7607.26%
NP -224,493 -143,954 -126,447 -99,803 -70,102 -36,706 -118,365 53.40%
-
NP to SH -118,032 -67,712 -66,325 -54,035 -39,619 -19,805 -62,114 53.59%
-
Tax Rate 2,316.12% - - - - - - -
Total Cost 654,664 878,606 729,877 541,719 370,360 186,047 684,364 -2.92%
-
Net Worth 20,707 76,003 75,997 90,058 104,260 122,927 135,373 -71.49%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 20,707 76,003 75,997 90,058 104,260 122,927 135,373 -71.49%
NOSH 690,245 690,938 690,885 692,756 695,070 682,931 676,865 1.31%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -52.19% -19.59% -20.95% -22.58% -23.35% -24.58% -20.91% -
ROE -570.00% -89.09% -87.27% -60.00% -38.00% -16.11% -45.88% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 62.32 106.33 87.34 63.79 43.20 21.87 83.62 -17.84%
EPS -17.10 -9.80 -9.60 -7.80 -5.70 -2.90 -9.20 51.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.11 0.11 0.13 0.15 0.18 0.20 -71.86%
Adjusted Per Share Value based on latest NOSH - 686,523
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 21.48 36.68 30.13 22.07 14.99 7.46 28.26 -16.75%
EPS -5.89 -3.38 -3.31 -2.70 -1.98 -0.99 -3.10 53.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0103 0.038 0.0379 0.045 0.0521 0.0614 0.0676 -71.57%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.35 0.455 0.45 0.565 0.405 0.355 0.44 -
P/RPS 0.56 0.43 0.52 0.00 0.94 1.62 0.53 3.74%
P/EPS -2.05 -4.64 -4.69 0.00 -7.11 -12.24 -4.79 -43.29%
EY -48.86 -21.54 -21.33 0.00 -14.07 -8.17 -20.86 76.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.67 4.14 4.09 0.00 2.70 1.97 2.20 205.08%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 21/05/14 28/02/14 25/11/13 06/08/13 21/05/13 25/02/13 -
Price 0.35 0.39 0.42 0.51 0.33 0.405 0.38 -
P/RPS 0.56 0.37 0.48 0.00 0.76 1.85 0.45 15.74%
P/EPS -2.05 -3.98 -4.37 0.00 -5.79 -13.97 -4.14 -37.49%
EY -48.86 -25.13 -22.86 0.00 -17.27 -7.16 -24.15 60.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.67 3.55 3.82 0.00 2.20 2.25 1.90 236.50%

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