[GPACKET] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
13-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 75.71%
YoY- -99.64%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 393,968 277,714 176,822 86,815 217,815 160,994 97,959 152.25%
PBT -225,871 109,568 -79,496 -44,108 -184,962 -82,503 -50,126 172.06%
Tax 308 -219,133 -1,157 -645 -2,448 -1,083 -591 -
NP -225,563 -109,565 -80,653 -44,753 -187,410 -83,586 -50,717 169.70%
-
NP to SH -143,397 -56,824 -80,388 -44,361 -182,645 -81,935 -50,090 101.23%
-
Tax Rate - 200.00% - - - - - -
Total Cost 619,531 387,279 257,475 131,568 405,225 244,580 148,676 158.27%
-
Net Worth 263,358 376,158 322,869 357,536 274,327 287,771 364,655 -19.45%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 263,358 376,158 322,869 357,536 274,327 287,771 364,655 -19.45%
NOSH 658,395 400,169 658,918 662,104 449,716 399,682 400,720 39.11%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -57.25% -39.45% -45.61% -51.55% -86.04% -51.92% -51.77% -
ROE -54.45% -15.11% -24.90% -12.41% -66.58% -28.47% -13.74% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 59.84 69.40 26.84 13.11 48.43 40.28 24.45 81.31%
EPS -21.80 -8.60 -12.20 -6.70 -27.80 -20.50 -12.50 44.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.94 0.49 0.54 0.61 0.72 0.91 -42.10%
Adjusted Per Share Value based on latest NOSH - 662,104
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 17.12 12.07 7.69 3.77 9.47 7.00 4.26 152.13%
EPS -6.23 -2.47 -3.49 -1.93 -7.94 -3.56 -2.18 100.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1145 0.1635 0.1403 0.1554 0.1192 0.1251 0.1585 -19.44%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.74 0.93 0.98 1.17 1.23 0.71 0.72 -
P/RPS 1.24 1.34 3.65 8.92 2.54 1.76 2.95 -43.79%
P/EPS -3.40 -6.55 -8.03 -17.46 -3.03 -3.46 -5.76 -29.56%
EY -29.43 -15.27 -12.45 -5.73 -33.02 -28.87 -17.36 42.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 0.99 2.00 2.17 2.02 0.99 0.79 76.07%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 17/02/11 15/11/10 16/08/10 13/05/10 11/02/10 12/11/09 13/08/09 -
Price 0.71 0.89 0.95 0.94 1.17 1.38 0.85 -
P/RPS 1.19 1.28 3.54 7.17 2.42 3.43 3.48 -51.00%
P/EPS -3.26 -6.27 -7.79 -14.03 -2.88 -6.73 -6.80 -38.66%
EY -30.68 -15.96 -12.84 -7.13 -34.71 -14.86 -14.71 63.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 0.95 1.94 1.74 1.92 1.92 0.93 53.97%

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