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

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013
Profit Trend
QoQ- 68.12%
YoY- -34.57%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 603,430 441,916 300,258 149,341 565,999 426,282 266,453 72.19%
PBT -125,717 -100,038 -69,766 -36,544 -118,012 -90,086 -61,979 60.03%
Tax -730 235 -336 -162 -353 -616 -409 46.98%
NP -126,447 -99,803 -70,102 -36,706 -118,365 -90,702 -62,388 59.94%
-
NP to SH -66,325 -54,035 -39,619 -19,805 -62,114 -50,133 -32,616 60.30%
-
Tax Rate - - - - - - - -
Total Cost 729,877 541,719 370,360 186,047 684,364 516,984 328,841 69.90%
-
Net Worth 75,997 90,058 104,260 122,927 135,373 100,266 110,894 -22.21%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 75,997 90,058 104,260 122,927 135,373 100,266 110,894 -22.21%
NOSH 690,885 692,756 695,070 682,931 676,865 668,440 652,320 3.89%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -20.95% -22.58% -23.35% -24.58% -20.91% -21.28% -23.41% -
ROE -87.27% -60.00% -38.00% -16.11% -45.88% -50.00% -29.41% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 87.34 63.79 43.20 21.87 83.62 63.77 40.85 65.73%
EPS -9.60 -7.80 -5.70 -2.90 -9.20 -7.50 -5.00 54.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.13 0.15 0.18 0.20 0.15 0.17 -25.13%
Adjusted Per Share Value based on latest NOSH - 682,931
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 26.23 19.21 13.05 6.49 24.60 18.53 11.58 72.21%
EPS -2.88 -2.35 -1.72 -0.86 -2.70 -2.18 -1.42 60.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.033 0.0391 0.0453 0.0534 0.0588 0.0436 0.0482 -22.26%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.45 0.565 0.405 0.355 0.44 0.43 0.49 -
P/RPS 0.52 0.00 0.94 1.62 0.53 0.67 1.20 -42.64%
P/EPS -4.69 0.00 -7.11 -12.24 -4.79 -5.73 -9.80 -38.73%
EY -21.33 0.00 -14.07 -8.17 -20.86 -17.44 -10.20 63.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.09 0.00 2.70 1.97 2.20 2.87 2.88 26.26%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 25/11/13 06/08/13 21/05/13 25/02/13 28/11/12 30/08/12 -
Price 0.42 0.51 0.33 0.405 0.38 0.47 0.46 -
P/RPS 0.48 0.00 0.76 1.85 0.45 0.74 1.13 -43.40%
P/EPS -4.37 0.00 -5.79 -13.97 -4.14 -6.27 -9.20 -39.03%
EY -22.86 0.00 -17.27 -7.16 -24.15 -15.96 -10.87 63.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.82 0.00 2.20 2.25 1.90 3.13 2.71 25.63%

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