[GPACKET] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
13-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -30.75%
YoY- -13121.92%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 279,860 234,534 185,528 140,665 106,640 87,495 89,420 114.11%
PBT -206,575 -184,962 -121,026 -99,433 -77,409 -57,759 -18,892 393.36%
Tax -3,038 -2,448 -2,027 -1,645 -2,081 -2,535 -1,704 47.08%
NP -209,613 -187,410 -123,053 -101,078 -79,490 -60,294 -20,596 370.29%
-
NP to SH -185,246 -182,645 -119,266 -97,710 -74,729 -55,242 -17,634 380.34%
-
Tax Rate - - - - - - - -
Total Cost 489,473 421,944 308,581 241,743 186,130 147,789 110,016 170.75%
-
Net Worth 357,536 364,988 286,605 362,310 388,850 347,138 379,406 -3.88%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 357,536 364,988 286,605 362,310 388,850 347,138 379,406 -3.88%
NOSH 662,104 598,341 398,062 398,142 396,785 337,027 321,531 61.92%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -74.90% -79.91% -66.33% -71.86% -74.54% -68.91% -23.03% -
ROE -51.81% -50.04% -41.61% -26.97% -19.22% -15.91% -4.65% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 42.27 39.20 46.61 35.33 26.88 25.96 27.81 32.23%
EPS -27.98 -30.53 -29.96 -24.54 -18.83 -16.39 -5.48 196.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.61 0.72 0.91 0.98 1.03 1.18 -40.64%
Adjusted Per Share Value based on latest NOSH - 398,142
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 13.97 11.71 9.26 7.02 5.33 4.37 4.47 113.90%
EPS -9.25 -9.12 -5.96 -4.88 -3.73 -2.76 -0.88 380.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1785 0.1823 0.1431 0.1809 0.1942 0.1733 0.1895 -3.91%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.17 1.23 0.71 0.72 0.81 1.06 0.85 -
P/RPS 2.77 3.14 1.52 2.04 3.01 4.08 3.06 -6.42%
P/EPS -4.18 -4.03 -2.37 -2.93 -4.30 -6.47 -15.50 -58.29%
EY -23.91 -24.82 -42.20 -34.09 -23.25 -15.46 -6.45 139.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 2.02 0.99 0.79 0.83 1.03 0.72 108.79%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 13/05/10 11/02/10 12/11/09 13/08/09 22/05/09 16/02/09 14/11/08 -
Price 0.94 1.17 1.38 0.85 0.81 1.07 0.77 -
P/RPS 2.22 2.98 2.96 2.41 3.01 4.12 2.77 -13.73%
P/EPS -3.36 -3.83 -4.61 -3.46 -4.30 -6.53 -14.04 -61.48%
EY -29.76 -26.09 -21.71 -28.87 -23.25 -15.32 -7.12 159.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.92 1.92 0.93 0.83 1.04 0.65 92.90%

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