[GPACKET] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
15-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 10.3%
YoY- -32.41%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 466,662 428,862 393,968 351,254 313,397 279,860 234,534 58.39%
PBT -220,480 -219,221 -225,871 -212,027 -214,332 -206,575 -184,962 12.45%
Tax 608 518 308 -1,362 -3,014 -3,038 -2,448 -
NP -219,872 -218,703 -225,563 -213,389 -217,346 -209,613 -187,410 11.27%
-
NP to SH -134,140 -137,583 -143,397 -157,925 -176,058 -185,246 -182,645 -18.64%
-
Tax Rate - - - - - - - -
Total Cost 686,534 647,565 619,531 564,643 530,743 489,473 421,944 38.46%
-
Net Worth 225,272 235,948 506,901 613,775 323,354 357,536 364,988 -27.57%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 225,272 235,948 506,901 613,775 323,354 357,536 364,988 -27.57%
NOSH 662,565 655,413 658,313 652,952 659,907 662,104 598,341 7.05%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -47.12% -51.00% -57.25% -60.75% -69.35% -74.90% -79.91% -
ROE -59.55% -58.31% -28.29% -25.73% -54.45% -51.81% -50.04% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 70.43 65.43 59.85 53.79 47.49 42.27 39.20 47.94%
EPS -20.25 -20.99 -21.78 -24.19 -26.68 -27.98 -30.53 -24.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.36 0.77 0.94 0.49 0.54 0.61 -32.34%
Adjusted Per Share Value based on latest NOSH - 652,952
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 23.30 21.41 19.67 17.54 15.65 13.97 11.71 58.39%
EPS -6.70 -6.87 -7.16 -7.89 -8.79 -9.25 -9.12 -18.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1125 0.1178 0.2531 0.3065 0.1615 0.1785 0.1823 -27.57%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.83 0.65 0.74 0.93 0.98 1.17 1.23 -
P/RPS 1.18 0.99 1.24 1.73 2.06 2.77 3.14 -48.01%
P/EPS -4.10 -3.10 -3.40 -3.85 -3.67 -4.18 -4.03 1.15%
EY -24.39 -32.30 -29.44 -26.01 -27.22 -23.91 -24.82 -1.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 1.81 0.96 0.99 2.00 2.17 2.02 13.45%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 15/08/11 24/05/11 17/02/11 15/11/10 16/08/10 13/05/10 11/02/10 -
Price 0.70 0.70 0.71 0.89 0.95 0.94 1.17 -
P/RPS 0.99 1.07 1.19 1.65 2.00 2.22 2.98 -52.12%
P/EPS -3.46 -3.33 -3.26 -3.68 -3.56 -3.36 -3.83 -6.56%
EY -28.92 -29.99 -30.68 -27.18 -28.08 -29.76 -26.09 7.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 1.94 0.92 0.95 1.94 1.74 1.92 4.81%

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