[GPACKET] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
16-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -262.82%
YoY- -13576.9%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 63,035 56,470 41,489 24,534 18,172 22,445 22,344 99.52%
PBT -32,377 -27,631 -22,495 -38,523 -10,784 -5,607 -2,845 405.19%
Tax -492 -536 -55 -944 -110 -972 -509 -2.23%
NP -32,869 -28,167 -22,550 -39,467 -10,894 -6,579 -3,354 357.31%
-
NP to SH -31,845 -27,870 -22,220 -37,331 -10,289 -4,889 -2,733 413.19%
-
Tax Rate - - - - - - - -
Total Cost 95,904 84,637 64,039 64,001 29,066 29,024 25,698 140.40%
-
Net Worth 286,605 362,310 388,850 347,138 379,406 397,638 427,031 -23.32%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 286,605 362,310 388,850 347,138 379,406 397,638 427,031 -23.32%
NOSH 398,062 398,142 396,785 337,027 321,531 325,933 341,624 10.72%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -52.14% -49.88% -54.35% -160.87% -59.95% -29.31% -15.01% -
ROE -11.11% -7.69% -5.71% -10.75% -2.71% -1.23% -0.64% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 15.84 14.18 10.46 7.28 5.65 6.89 6.54 80.25%
EPS -8.00 -7.00 -5.60 -11.00 -3.20 -1.50 -0.80 363.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.91 0.98 1.03 1.18 1.22 1.25 -30.74%
Adjusted Per Share Value based on latest NOSH - 337,027
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 2.74 2.45 1.80 1.07 0.79 0.98 0.97 99.70%
EPS -1.38 -1.21 -0.97 -1.62 -0.45 -0.21 -0.12 408.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1246 0.1575 0.169 0.1509 0.1649 0.1728 0.1856 -23.31%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.71 0.72 0.81 1.06 0.85 1.15 2.20 -
P/RPS 4.48 5.08 7.75 14.56 15.04 16.70 33.64 -73.88%
P/EPS -8.87 -10.29 -14.46 -9.57 -26.56 -76.67 -275.00 -89.84%
EY -11.27 -9.72 -6.91 -10.45 -3.76 -1.30 -0.36 891.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.79 0.83 1.03 0.72 0.94 1.76 -31.83%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 12/11/09 13/08/09 22/05/09 16/02/09 14/11/08 20/08/08 21/05/08 -
Price 1.38 0.85 0.81 1.07 0.77 1.13 2.41 -
P/RPS 8.71 5.99 7.75 14.70 13.62 16.41 36.85 -61.73%
P/EPS -17.25 -12.14 -14.46 -9.66 -24.06 -75.33 -301.25 -85.11%
EY -5.80 -8.24 -6.91 -10.35 -4.16 -1.33 -0.33 574.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 0.93 0.83 1.04 0.65 0.93 1.93 -0.34%

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