[GPACKET] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
13-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -1.42%
YoY- -147.89%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 393,968 351,254 313,397 279,860 234,534 185,528 140,665 98.32%
PBT -225,871 -212,027 -214,332 -206,575 -184,962 -121,026 -99,433 72.54%
Tax 308 -1,362 -3,014 -3,038 -2,448 -2,027 -1,645 -
NP -225,563 -213,389 -217,346 -209,613 -187,410 -123,053 -101,078 70.51%
-
NP to SH -143,397 -157,925 -176,058 -185,246 -182,645 -119,266 -97,710 29.05%
-
Tax Rate - - - - - - - -
Total Cost 619,531 564,643 530,743 489,473 421,944 308,581 241,743 86.95%
-
Net Worth 506,901 613,775 323,354 357,536 364,988 286,605 362,310 25.01%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 506,901 613,775 323,354 357,536 364,988 286,605 362,310 25.01%
NOSH 658,313 652,952 659,907 662,104 598,341 398,062 398,142 39.70%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -57.25% -60.75% -69.35% -74.90% -79.91% -66.33% -71.86% -
ROE -28.29% -25.73% -54.45% -51.81% -50.04% -41.61% -26.97% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 59.85 53.79 47.49 42.27 39.20 46.61 35.33 41.97%
EPS -21.78 -24.19 -26.68 -27.98 -30.53 -29.96 -24.54 -7.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.94 0.49 0.54 0.61 0.72 0.91 -10.51%
Adjusted Per Share Value based on latest NOSH - 662,104
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 17.12 15.27 13.62 12.16 10.19 8.06 6.11 98.37%
EPS -6.23 -6.86 -7.65 -8.05 -7.94 -5.18 -4.25 28.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2203 0.2668 0.1405 0.1554 0.1586 0.1246 0.1575 24.99%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.74 0.93 0.98 1.17 1.23 0.71 0.72 -
P/RPS 1.24 1.73 2.06 2.77 3.14 1.52 2.04 -28.17%
P/EPS -3.40 -3.85 -3.67 -4.18 -4.03 -2.37 -2.93 10.39%
EY -29.44 -26.01 -27.22 -23.91 -24.82 -42.20 -34.09 -9.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.99 2.00 2.17 2.02 0.99 0.79 13.83%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 17/02/11 15/11/10 16/08/10 13/05/10 11/02/10 12/11/09 13/08/09 -
Price 0.71 0.89 0.95 0.94 1.17 1.38 0.85 -
P/RPS 1.19 1.65 2.00 2.22 2.98 2.96 2.41 -37.44%
P/EPS -3.26 -3.68 -3.56 -3.36 -3.83 -4.61 -3.46 -3.88%
EY -30.68 -27.18 -28.08 -29.76 -26.09 -21.71 -28.87 4.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.95 1.94 1.74 1.92 1.92 0.93 -0.71%

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