[GPACKET] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 77.95%
YoY- 57.15%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 154,596 134,414 127,807 121,709 116,254 100,892 90,007 43.28%
PBT -59,659 -44,017 -36,647 -37,458 -116,303 -30,072 -35,388 41.51%
Tax 1,246 -304 -422 -435 305 1,160 -512 -
NP -58,413 -44,321 -37,069 -37,893 -115,998 -28,912 -35,900 38.21%
-
NP to SH -27,155 -24,324 -15,239 -19,007 -86,182 -13,712 -35,635 -16.53%
-
Tax Rate - - - - - - - -
Total Cost 213,009 178,735 164,876 159,602 232,252 129,804 125,907 41.84%
-
Net Worth 179,316 236,665 225,272 235,948 506,901 613,775 323,354 -32.42%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 179,316 236,665 225,272 235,948 506,901 613,775 323,354 -32.42%
NOSH 664,133 657,405 662,565 655,413 658,313 652,952 659,907 0.42%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -37.78% -32.97% -29.00% -31.13% -99.78% -28.66% -39.89% -
ROE -15.14% -10.28% -6.76% -8.06% -17.00% -2.23% -11.02% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 23.28 20.45 19.29 18.57 17.66 15.45 13.64 42.67%
EPS -4.50 -3.70 -2.30 -2.90 -13.10 -2.10 -5.40 -11.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.36 0.34 0.36 0.77 0.94 0.49 -32.71%
Adjusted Per Share Value based on latest NOSH - 655,413
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 6.72 5.84 5.56 5.29 5.05 4.39 3.91 43.33%
EPS -1.18 -1.06 -0.66 -0.83 -3.75 -0.60 -1.55 -16.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0779 0.1029 0.0979 0.1026 0.2203 0.2668 0.1405 -32.43%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.58 0.58 0.83 0.65 0.74 0.93 0.98 -
P/RPS 2.49 2.84 4.30 3.50 4.19 6.02 7.19 -50.58%
P/EPS -14.19 -15.68 -36.09 -22.41 -5.65 -44.29 -18.15 -15.09%
EY -7.05 -6.38 -2.77 -4.46 -17.69 -2.26 -5.51 17.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 1.61 2.44 1.81 0.96 0.99 2.00 4.92%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 23/11/11 15/08/11 24/05/11 17/02/11 15/11/10 16/08/10 -
Price 0.63 0.61 0.70 0.70 0.71 0.89 0.95 -
P/RPS 2.71 2.98 3.63 3.77 4.02 5.76 6.97 -46.63%
P/EPS -15.41 -16.49 -30.43 -24.14 -5.42 -42.38 -17.59 -8.42%
EY -6.49 -6.07 -3.29 -4.14 -18.44 -2.36 -5.68 9.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 1.69 2.06 1.94 0.92 0.95 1.94 12.95%

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