[GPACKET] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 82.83%
YoY- 22.57%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 565,999 426,282 266,453 128,165 538,526 383,930 249,516 72.21%
PBT -118,012 -90,086 -61,979 -29,530 -177,781 -118,122 -74,105 36.17%
Tax -353 -616 -409 -205 85 -1,161 -857 -44.49%
NP -118,365 -90,702 -62,388 -29,735 -177,696 -119,283 -74,962 35.41%
-
NP to SH -62,114 -50,133 -32,616 -14,717 -85,725 -58,570 -34,246 48.45%
-
Tax Rate - - - - - - - -
Total Cost 684,364 516,984 328,841 157,900 716,222 503,213 324,478 64.09%
-
Net Worth 135,373 100,266 110,894 140,480 171,625 236,912 223,916 -28.39%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 135,373 100,266 110,894 140,480 171,625 236,912 223,916 -28.39%
NOSH 676,865 668,440 652,320 668,954 660,097 658,089 658,576 1.83%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -20.91% -21.28% -23.41% -23.20% -33.00% -31.07% -30.04% -
ROE -45.88% -50.00% -29.41% -10.48% -49.95% -24.72% -15.29% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 83.62 63.77 40.85 19.16 81.58 58.34 37.89 69.10%
EPS -9.20 -7.50 -5.00 -2.20 -13.40 -8.90 -5.20 46.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.15 0.17 0.21 0.26 0.36 0.34 -29.68%
Adjusted Per Share Value based on latest NOSH - 668,954
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 28.26 21.29 13.31 6.40 26.89 19.17 12.46 72.19%
EPS -3.10 -2.50 -1.63 -0.73 -4.28 -2.92 -1.71 48.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0676 0.0501 0.0554 0.0701 0.0857 0.1183 0.1118 -28.38%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.44 0.43 0.49 0.57 0.58 0.58 0.83 -
P/RPS 0.53 0.67 1.20 2.98 0.71 0.99 2.19 -60.99%
P/EPS -4.79 -5.73 -9.80 -25.91 -4.47 -6.52 -15.96 -55.00%
EY -20.86 -17.44 -10.20 -3.86 -22.39 -15.34 -6.27 122.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 2.87 2.88 2.71 2.23 1.61 2.44 -6.64%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 28/11/12 30/08/12 23/05/12 23/02/12 23/11/11 15/08/11 -
Price 0.38 0.47 0.46 0.52 0.63 0.61 0.70 -
P/RPS 0.45 0.74 1.13 2.71 0.77 1.05 1.85 -60.86%
P/EPS -4.14 -6.27 -9.20 -23.64 -4.85 -6.85 -13.46 -54.27%
EY -24.15 -15.96 -10.87 -4.23 -20.61 -14.59 -7.43 118.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 3.13 2.71 2.48 2.42 1.69 2.06 -5.22%

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