[GPACKET] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 2.15%
YoY- 27.99%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 150,917 149,341 139,717 159,829 138,288 128,165 154,596 -1.59%
PBT -33,222 -36,544 -27,925 -28,108 -32,449 -29,530 -59,659 -32.33%
Tax -174 -162 262 -205 -205 -205 1,246 -
NP -33,396 -36,706 -27,663 -28,313 -32,654 -29,735 -58,413 -31.13%
-
NP to SH -19,814 -19,805 -11,981 -17,516 -17,900 -14,717 -27,155 -18.96%
-
Tax Rate - - - - - - - -
Total Cost 184,313 186,047 167,380 188,142 170,942 157,900 213,009 -9.20%
-
Net Worth 102,486 122,927 162,285 105,096 112,703 140,480 179,316 -31.15%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 102,486 122,927 162,285 105,096 112,703 140,480 179,316 -31.15%
NOSH 683,241 682,931 705,590 700,640 662,962 668,954 664,133 1.91%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -22.13% -24.58% -19.80% -17.71% -23.61% -23.20% -37.78% -
ROE -19.33% -16.11% -7.38% -16.67% -15.88% -10.48% -15.14% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 22.09 21.87 19.80 22.81 20.86 19.16 23.28 -3.44%
EPS -2.90 -2.90 -1.70 -2.50 -2.70 -2.20 -4.50 -25.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.18 0.23 0.15 0.17 0.21 0.27 -32.44%
Adjusted Per Share Value based on latest NOSH - 700,640
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 7.54 7.46 6.98 7.98 6.91 6.40 7.72 -1.56%
EPS -0.99 -0.99 -0.60 -0.87 -0.89 -0.73 -1.36 -19.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0512 0.0614 0.081 0.0525 0.0563 0.0701 0.0895 -31.11%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.405 0.355 0.44 0.43 0.49 0.57 0.58 -
P/RPS 1.83 1.62 2.22 1.88 2.35 2.98 2.49 -18.57%
P/EPS -13.97 -12.24 -25.91 -17.20 -18.15 -25.91 -14.19 -1.03%
EY -7.16 -8.17 -3.86 -5.81 -5.51 -3.86 -7.05 1.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.70 1.97 1.91 2.87 2.88 2.71 2.15 16.41%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 06/08/13 21/05/13 25/02/13 28/11/12 30/08/12 23/05/12 23/02/12 -
Price 0.33 0.405 0.38 0.47 0.46 0.52 0.63 -
P/RPS 1.49 1.85 1.92 2.06 2.21 2.71 2.71 -32.91%
P/EPS -11.38 -13.97 -22.38 -18.80 -17.04 -23.64 -15.41 -18.31%
EY -8.79 -7.16 -4.47 -5.32 -5.87 -4.23 -6.49 22.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 2.25 1.65 3.13 2.71 2.48 2.33 -3.75%

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