[GPACKET] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -33.3%
YoY- -45.45%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 89,420 100,661 113,773 122,836 139,505 140,549 118,847 -17.23%
PBT -18,892 -1,231 17,533 30,993 48,566 64,441 61,409 -
Tax -1,704 -2,025 -1,258 -1,617 -3,535 -3,679 -3,480 -37.79%
NP -20,596 -3,256 16,275 29,376 45,031 60,762 57,929 -
-
NP to SH -17,634 -739 17,413 30,159 45,214 60,513 57,369 -
-
Tax Rate - - 7.18% 5.22% 7.28% 5.71% 5.67% -
Total Cost 110,016 103,917 97,498 93,460 94,474 79,787 60,918 48.14%
-
Net Worth 379,406 397,638 427,031 349,019 402,651 0 417,933 -6.22%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - 20,718 20,718 20,718 -
Div Payout % - - - - 45.82% 34.24% 36.12% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 379,406 397,638 427,031 349,019 402,651 0 417,933 -6.22%
NOSH 321,531 325,933 341,624 276,999 314,571 442,100 435,347 -18.24%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -23.03% -3.23% 14.30% 23.91% 32.28% 43.23% 48.74% -
ROE -4.65% -0.19% 4.08% 8.64% 11.23% 0.00% 13.73% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 27.81 30.88 33.30 44.35 44.35 31.79 27.30 1.23%
EPS -5.48 -0.23 5.10 10.89 14.37 13.69 13.18 -
DPS 0.00 0.00 0.00 0.00 6.59 4.69 4.76 -
NAPS 1.18 1.22 1.25 1.26 1.28 0.00 0.96 14.70%
Adjusted Per Share Value based on latest NOSH - 276,999
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 3.89 4.38 4.95 5.34 6.06 6.11 5.17 -17.23%
EPS -0.77 -0.03 0.76 1.31 1.97 2.63 2.49 -
DPS 0.00 0.00 0.00 0.00 0.90 0.90 0.90 -
NAPS 0.1649 0.1728 0.1856 0.1517 0.175 0.00 0.1817 -6.24%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.85 1.15 2.20 2.90 4.18 8.72 9.80 -
P/RPS 3.06 3.72 6.61 6.54 9.43 27.43 35.90 -80.54%
P/EPS -15.50 -507.20 43.16 26.64 29.08 63.71 74.37 -
EY -6.45 -0.20 2.32 3.75 3.44 1.57 1.34 -
DY 0.00 0.00 0.00 0.00 1.58 0.54 0.49 -
P/NAPS 0.72 0.94 1.76 2.30 3.27 0.00 10.21 -82.84%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 14/11/08 20/08/08 21/05/08 28/02/08 14/11/07 16/08/07 10/05/07 -
Price 0.77 1.13 2.41 2.36 2.82 3.52 9.52 -
P/RPS 2.77 3.66 7.24 5.32 6.36 11.07 34.87 -81.43%
P/EPS -14.04 -498.38 47.28 21.68 19.62 25.72 72.24 -
EY -7.12 -0.20 2.11 4.61 5.10 3.89 1.38 -
DY 0.00 0.00 0.00 0.00 2.34 1.33 0.50 -
P/NAPS 0.65 0.93 1.93 1.87 2.20 0.00 9.92 -83.66%

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