[GPACKET] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
16-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 4.96%
YoY- -80.18%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 428,862 393,968 351,254 313,397 279,860 234,534 185,528 74.91%
PBT -219,221 -225,871 -212,027 -214,332 -206,575 -184,962 -121,026 48.64%
Tax 518 308 -1,362 -3,014 -3,038 -2,448 -2,027 -
NP -218,703 -225,563 -213,389 -217,346 -209,613 -187,410 -123,053 46.77%
-
NP to SH -137,583 -143,397 -157,925 -176,058 -185,246 -182,645 -119,266 10.00%
-
Tax Rate - - - - - - - -
Total Cost 647,565 619,531 564,643 530,743 489,473 421,944 308,581 63.98%
-
Net Worth 235,948 506,901 613,775 323,354 357,536 364,988 286,605 -12.17%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 235,948 506,901 613,775 323,354 357,536 364,988 286,605 -12.17%
NOSH 655,413 658,313 652,952 659,907 662,104 598,341 398,062 39.47%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -51.00% -57.25% -60.75% -69.35% -74.90% -79.91% -66.33% -
ROE -58.31% -28.29% -25.73% -54.45% -51.81% -50.04% -41.61% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 65.43 59.85 53.79 47.49 42.27 39.20 46.61 25.39%
EPS -20.99 -21.78 -24.19 -26.68 -27.98 -30.53 -29.96 -21.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.77 0.94 0.49 0.54 0.61 0.72 -37.03%
Adjusted Per Share Value based on latest NOSH - 659,907
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 18.64 17.12 15.27 13.62 12.16 10.19 8.06 74.96%
EPS -5.98 -6.23 -6.86 -7.65 -8.05 -7.94 -5.18 10.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1026 0.2203 0.2668 0.1405 0.1554 0.1586 0.1246 -12.15%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.65 0.74 0.93 0.98 1.17 1.23 0.71 -
P/RPS 0.99 1.24 1.73 2.06 2.77 3.14 1.52 -24.88%
P/EPS -3.10 -3.40 -3.85 -3.67 -4.18 -4.03 -2.37 19.62%
EY -32.30 -29.44 -26.01 -27.22 -23.91 -24.82 -42.20 -16.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 0.96 0.99 2.00 2.17 2.02 0.99 49.57%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 24/05/11 17/02/11 15/11/10 16/08/10 13/05/10 11/02/10 12/11/09 -
Price 0.70 0.71 0.89 0.95 0.94 1.17 1.38 -
P/RPS 1.07 1.19 1.65 2.00 2.22 2.98 2.96 -49.28%
P/EPS -3.33 -3.26 -3.68 -3.56 -3.36 -3.83 -4.61 -19.50%
EY -29.99 -30.68 -27.18 -28.08 -29.76 -26.09 -21.71 24.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 0.92 0.95 1.94 1.74 1.92 1.92 0.69%

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