[GPACKET] QoQ Quarter Result on 30-Sep-2013 [#1]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 27.24%
YoY- 17.69%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 72,470 131,222 161,514 141,658 150,917 149,341 139,717 -35.52%
PBT 7,967 -19,481 -25,679 -30,272 -33,222 -36,544 -27,925 -
Tax -88,506 1,975 -965 571 -174 -162 262 -
NP -80,539 -17,506 -26,644 -29,701 -33,396 -36,706 -27,663 104.29%
-
NP to SH -50,320 -1,386 -12,290 -14,417 -19,814 -19,805 -11,981 160.99%
-
Tax Rate 1,110.91% - - - - - - -
Total Cost 153,009 148,728 188,158 171,359 184,313 186,047 167,380 -5.82%
-
Net Worth 20,679 76,229 75,105 89,248 102,486 122,927 162,285 -74.77%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 20,679 76,229 75,105 89,248 102,486 122,927 162,285 -74.77%
NOSH 689,315 692,999 682,777 686,523 683,241 682,931 705,590 -1.54%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -111.13% -13.34% -16.50% -20.97% -22.13% -24.58% -19.80% -
ROE -243.33% -1.82% -16.36% -16.15% -19.33% -16.11% -7.38% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 10.51 18.94 23.66 20.63 22.09 21.87 19.80 -34.51%
EPS -7.30 -0.20 -1.80 -2.10 -2.90 -2.90 -1.70 164.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.11 0.11 0.13 0.15 0.18 0.23 -74.37%
Adjusted Per Share Value based on latest NOSH - 686,523
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 3.62 6.55 8.07 7.07 7.54 7.46 6.98 -35.52%
EPS -2.51 -0.07 -0.61 -0.72 -0.99 -0.99 -0.60 160.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0103 0.0381 0.0375 0.0446 0.0512 0.0614 0.081 -74.80%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.35 0.455 0.45 0.565 0.405 0.355 0.44 -
P/RPS 3.33 2.40 1.90 0.00 1.83 1.62 2.22 31.13%
P/EPS -4.79 -227.50 -25.00 0.00 -13.97 -12.24 -25.91 -67.64%
EY -20.86 -0.44 -4.00 0.00 -7.16 -8.17 -3.86 208.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.67 4.14 4.09 0.00 2.70 1.97 1.91 235.32%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 21/05/14 28/02/14 25/11/13 06/08/13 21/05/13 25/02/13 -
Price 0.35 0.39 0.42 0.51 0.33 0.405 0.38 -
P/RPS 3.33 2.06 1.78 0.00 1.49 1.85 1.92 44.49%
P/EPS -4.79 -195.00 -23.33 0.00 -11.38 -13.97 -22.38 -64.32%
EY -20.86 -0.51 -4.29 0.00 -8.79 -7.16 -4.47 180.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.67 3.55 3.82 0.00 2.20 2.25 1.65 269.78%

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