[GPACKET] QoQ Cumulative Quarter Result on 31-Dec-2013

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013
Profit Trend
QoQ- -22.74%
YoY- -6.78%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 89,170 430,171 734,652 603,430 441,916 300,258 149,341 -29.07%
PBT 152,066 10,130 -145,199 -125,717 -100,038 -69,766 -36,544 -
Tax -53,905 -234,623 1,245 -730 235 -336 -162 4684.92%
NP 98,161 -224,493 -143,954 -126,447 -99,803 -70,102 -36,706 -
-
NP to SH 121,623 -118,032 -67,712 -66,325 -54,035 -39,619 -19,805 -
-
Tax Rate 35.45% 2,316.12% - - - - - -
Total Cost -8,991 654,664 878,606 729,877 541,719 370,360 186,047 -
-
Net Worth 172,759 20,707 76,003 75,997 90,058 104,260 122,927 25.44%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 172,759 20,707 76,003 75,997 90,058 104,260 122,927 25.44%
NOSH 691,039 690,245 690,938 690,885 692,756 695,070 682,931 0.78%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 110.08% -52.19% -19.59% -20.95% -22.58% -23.35% -24.58% -
ROE 70.40% -570.00% -89.09% -87.27% -60.00% -38.00% -16.11% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 12.90 62.32 106.33 87.34 63.79 43.20 21.87 -29.64%
EPS 17.60 -17.10 -9.80 -9.60 -7.80 -5.70 -2.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.03 0.11 0.11 0.13 0.15 0.18 24.45%
Adjusted Per Share Value based on latest NOSH - 682,777
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 4.45 21.48 36.68 30.13 22.07 14.99 7.46 -29.11%
EPS 6.07 -5.89 -3.38 -3.31 -2.70 -1.98 -0.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0863 0.0103 0.038 0.0379 0.045 0.0521 0.0614 25.45%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.39 0.35 0.455 0.45 0.565 0.405 0.355 -
P/RPS 3.02 0.56 0.43 0.52 0.00 0.94 1.62 51.41%
P/EPS 2.22 -2.05 -4.64 -4.69 0.00 -7.11 -12.24 -
EY 45.13 -48.86 -21.54 -21.33 0.00 -14.07 -8.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 11.67 4.14 4.09 0.00 2.70 1.97 -14.39%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 29/08/14 21/05/14 28/02/14 25/11/13 06/08/13 21/05/13 -
Price 0.345 0.35 0.39 0.42 0.51 0.33 0.405 -
P/RPS 2.67 0.56 0.37 0.48 0.00 0.76 1.85 27.68%
P/EPS 1.96 -2.05 -3.98 -4.37 0.00 -5.79 -13.97 -
EY 51.01 -48.86 -25.13 -22.86 0.00 -17.27 -7.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 11.67 3.55 3.82 0.00 2.20 2.25 -27.79%

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