[GPACKET] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -59.62%
YoY- -77.39%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 138,288 128,165 154,596 134,414 127,807 121,709 116,254 12.27%
PBT -32,449 -29,530 -59,659 -44,017 -36,647 -37,458 -116,303 -57.33%
Tax -205 -205 1,246 -304 -422 -435 305 -
NP -32,654 -29,735 -58,413 -44,321 -37,069 -37,893 -115,998 -57.08%
-
NP to SH -17,900 -14,717 -27,155 -24,324 -15,239 -19,007 -86,182 -64.96%
-
Tax Rate - - - - - - - -
Total Cost 170,942 157,900 213,009 178,735 164,876 159,602 232,252 -18.49%
-
Net Worth 112,703 140,480 179,316 236,665 225,272 235,948 506,901 -63.33%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 112,703 140,480 179,316 236,665 225,272 235,948 506,901 -63.33%
NOSH 662,962 668,954 664,133 657,405 662,565 655,413 658,313 0.47%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -23.61% -23.20% -37.78% -32.97% -29.00% -31.13% -99.78% -
ROE -15.88% -10.48% -15.14% -10.28% -6.76% -8.06% -17.00% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 20.86 19.16 23.28 20.45 19.29 18.57 17.66 11.75%
EPS -2.70 -2.20 -4.50 -3.70 -2.30 -2.90 -13.10 -65.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.21 0.27 0.36 0.34 0.36 0.77 -63.50%
Adjusted Per Share Value based on latest NOSH - 657,405
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 6.91 6.40 7.72 6.71 6.38 6.08 5.81 12.26%
EPS -0.89 -0.73 -1.36 -1.21 -0.76 -0.95 -4.30 -65.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0563 0.0701 0.0895 0.1182 0.1125 0.1178 0.2531 -63.32%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.49 0.57 0.58 0.58 0.83 0.65 0.74 -
P/RPS 2.35 2.98 2.49 2.84 4.30 3.50 4.19 -32.01%
P/EPS -18.15 -25.91 -14.19 -15.68 -36.09 -22.41 -5.65 117.86%
EY -5.51 -3.86 -7.05 -6.38 -2.77 -4.46 -17.69 -54.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.88 2.71 2.15 1.61 2.44 1.81 0.96 108.14%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 23/05/12 23/02/12 23/11/11 15/08/11 24/05/11 17/02/11 -
Price 0.46 0.52 0.63 0.61 0.70 0.70 0.71 -
P/RPS 2.21 2.71 2.71 2.98 3.63 3.77 4.02 -32.91%
P/EPS -17.04 -23.64 -15.41 -16.49 -30.43 -24.14 -5.42 114.75%
EY -5.87 -4.23 -6.49 -6.07 -3.29 -4.14 -18.44 -53.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.71 2.48 2.33 1.69 2.06 1.94 0.92 105.62%

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