[GPACKET] QoQ Quarter Result on 30-Jun-2014

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014
Profit Trend
QoQ- -3530.59%
YoY- -153.96%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 73,757 97,810 89,170 72,470 131,222 161,514 141,658 -35.30%
PBT -19,552 -22,455 152,066 7,967 -19,481 -25,679 -30,272 -25.30%
Tax -629 -899 -53,905 -88,506 1,975 -965 571 -
NP -20,181 -23,354 98,161 -80,539 -17,506 -26,644 -29,701 -22.72%
-
NP to SH -20,125 -23,348 121,623 -50,320 -1,386 -12,290 -14,417 24.92%
-
Tax Rate - - 35.45% 1,110.91% - - - -
Total Cost 93,938 121,164 -8,991 153,009 148,728 188,158 171,359 -33.04%
-
Net Worth 134,166 151,075 172,759 20,679 76,229 75,105 89,248 31.26%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 134,166 151,075 172,759 20,679 76,229 75,105 89,248 31.26%
NOSH 670,833 686,705 691,039 689,315 692,999 682,777 686,523 -1.53%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -27.36% -23.88% 110.08% -111.13% -13.34% -16.50% -20.97% -
ROE -15.00% -15.45% 70.40% -243.33% -1.82% -16.36% -16.15% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 10.99 14.24 12.90 10.51 18.94 23.66 20.63 -34.31%
EPS -3.00 -3.40 17.60 -7.30 -0.20 -1.80 -2.10 26.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.22 0.25 0.03 0.11 0.11 0.13 33.30%
Adjusted Per Share Value based on latest NOSH - 689,315
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 3.21 4.25 3.88 3.15 5.70 7.02 6.16 -35.26%
EPS -0.87 -1.01 5.29 -2.19 -0.06 -0.53 -0.63 24.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0583 0.0657 0.0751 0.009 0.0331 0.0326 0.0388 31.21%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.295 0.32 0.39 0.35 0.455 0.45 0.565 -
P/RPS 2.68 2.25 3.02 3.33 2.40 1.90 0.00 -
P/EPS -9.83 -9.41 2.22 -4.79 -227.50 -25.00 0.00 -
EY -10.17 -10.63 45.13 -20.86 -0.44 -4.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.45 1.56 11.67 4.14 4.09 0.00 -
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 26/02/15 24/11/14 29/08/14 21/05/14 28/02/14 25/11/13 -
Price 0.27 0.32 0.345 0.35 0.39 0.42 0.51 -
P/RPS 2.46 2.25 2.67 3.33 2.06 1.78 0.00 -
P/EPS -9.00 -9.41 1.96 -4.79 -195.00 -23.33 0.00 -
EY -11.11 -10.63 51.01 -20.86 -0.51 -4.29 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.45 1.38 11.67 3.55 3.82 0.00 -

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