[GPACKET] QoQ TTM Result on 31-Dec-2012

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012
Profit Trend
QoQ- 19.63%
YoY- 27.54%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 604,234 299,546 437,834 565,999 580,878 555,463 544,982 7.11%
PBT -130,042 -56,033 -88,482 -118,012 -149,746 -165,655 -169,853 -16.29%
Tax 497 57 -148 -353 631 532 315 35.49%
NP -129,545 -55,976 -88,630 -118,365 -149,115 -165,123 -169,538 -16.40%
-
NP to SH -69,559 -29,497 -47,397 -62,114 -77,288 -84,096 -81,435 -9.96%
-
Tax Rate - - - - - - - -
Total Cost 733,779 355,522 526,464 684,364 729,993 720,586 714,520 1.78%
-
Net Worth 89,248 0 0 162,285 105,096 112,703 140,480 -26.07%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 89,248 0 0 162,285 105,096 112,703 140,480 -26.07%
NOSH 686,523 683,241 682,931 705,590 700,640 662,962 668,954 1.74%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -21.44% -18.69% -20.24% -20.91% -25.67% -29.73% -31.11% -
ROE -77.94% 0.00% 0.00% -38.27% -73.54% -74.62% -57.97% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 88.01 43.84 64.11 80.22 82.91 83.78 81.47 5.27%
EPS -10.13 -4.32 -6.94 -8.80 -11.03 -12.68 -12.17 -11.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.00 0.00 0.23 0.15 0.17 0.21 -27.34%
Adjusted Per Share Value based on latest NOSH - 705,590
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 30.17 14.96 21.86 28.26 29.01 27.74 27.21 7.12%
EPS -3.47 -1.47 -2.37 -3.10 -3.86 -4.20 -4.07 -10.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0446 0.00 0.00 0.081 0.0525 0.0563 0.0701 -26.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.565 0.405 0.355 0.44 0.43 0.49 0.57 -
P/RPS 0.64 0.92 0.55 0.55 0.52 0.58 0.70 -5.79%
P/EPS -5.58 -9.38 -5.12 -5.00 -3.90 -3.86 -4.68 12.42%
EY -17.93 -10.66 -19.55 -20.01 -25.65 -25.89 -21.36 -11.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.35 0.00 0.00 1.91 2.87 2.88 2.71 37.05%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 06/08/13 21/05/13 25/02/13 28/11/12 30/08/12 23/05/12 -
Price 0.51 0.33 0.405 0.38 0.47 0.46 0.52 -
P/RPS 0.58 0.75 0.63 0.47 0.57 0.55 0.64 -6.34%
P/EPS -5.03 -7.64 -5.84 -4.32 -4.26 -3.63 -4.27 11.52%
EY -19.87 -13.08 -17.14 -23.17 -23.47 -27.58 -23.41 -10.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.92 0.00 0.00 1.65 3.13 2.71 2.48 35.65%

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