[GPACKET] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 4.05%
YoY- 25.73%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 538,526 500,184 466,662 428,862 393,968 351,254 313,397 43.32%
PBT -177,781 -234,425 -220,480 -219,221 -225,871 -212,027 -214,332 -11.68%
Tax 85 -856 608 518 308 -1,362 -3,014 -
NP -177,696 -235,281 -219,872 -218,703 -225,563 -213,389 -217,346 -12.53%
-
NP to SH -85,725 -144,752 -134,140 -137,583 -143,397 -157,925 -176,058 -38.02%
-
Tax Rate - - - - - - - -
Total Cost 716,222 735,465 686,534 647,565 619,531 564,643 530,743 22.05%
-
Net Worth 179,316 236,665 225,272 235,948 506,901 613,775 323,354 -32.42%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 179,316 236,665 225,272 235,948 506,901 613,775 323,354 -32.42%
NOSH 664,133 657,405 662,565 655,413 658,313 652,952 659,907 0.42%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -33.00% -47.04% -47.12% -51.00% -57.25% -60.75% -69.35% -
ROE -47.81% -61.16% -59.55% -58.31% -28.29% -25.73% -54.45% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 81.09 76.08 70.43 65.43 59.85 53.79 47.49 42.72%
EPS -12.91 -22.02 -20.25 -20.99 -21.78 -24.19 -26.68 -38.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.36 0.34 0.36 0.77 0.94 0.49 -32.71%
Adjusted Per Share Value based on latest NOSH - 655,413
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 26.89 24.98 23.30 21.41 19.67 17.54 15.65 43.31%
EPS -4.28 -7.23 -6.70 -6.87 -7.16 -7.89 -8.79 -38.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0895 0.1182 0.1125 0.1178 0.2531 0.3065 0.1615 -32.45%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.58 0.58 0.83 0.65 0.74 0.93 0.98 -
P/RPS 0.72 0.76 1.18 0.99 1.24 1.73 2.06 -50.28%
P/EPS -4.49 -2.63 -4.10 -3.10 -3.40 -3.85 -3.67 14.34%
EY -22.25 -37.96 -24.39 -32.30 -29.44 -26.01 -27.22 -12.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 1.61 2.44 1.81 0.96 0.99 2.00 4.92%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 23/11/11 15/08/11 24/05/11 17/02/11 15/11/10 16/08/10 -
Price 0.63 0.61 0.70 0.70 0.71 0.89 0.95 -
P/RPS 0.78 0.80 0.99 1.07 1.19 1.65 2.00 -46.52%
P/EPS -4.88 -2.77 -3.46 -3.33 -3.26 -3.68 -3.56 23.32%
EY -20.49 -36.10 -28.92 -29.99 -30.68 -27.18 -28.08 -18.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 1.69 2.06 1.94 0.92 0.95 1.94 12.95%

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