[GPACKET] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 5.0%
YoY- 40.81%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 565,999 580,878 555,463 544,982 538,526 500,184 466,662 13.66%
PBT -118,012 -149,746 -165,655 -169,853 -177,781 -234,425 -220,480 -33.95%
Tax -353 631 532 315 85 -856 608 -
NP -118,365 -149,115 -165,123 -169,538 -177,696 -235,281 -219,872 -33.69%
-
NP to SH -62,114 -77,288 -84,096 -81,435 -85,725 -144,752 -134,140 -40.00%
-
Tax Rate - - - - - - - -
Total Cost 684,364 729,993 720,586 714,520 716,222 735,465 686,534 -0.20%
-
Net Worth 162,285 105,096 112,703 140,480 179,316 236,665 225,272 -19.55%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 162,285 105,096 112,703 140,480 179,316 236,665 225,272 -19.55%
NOSH 705,590 700,640 662,962 668,954 664,133 657,405 662,565 4.26%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -20.91% -25.67% -29.73% -31.11% -33.00% -47.04% -47.12% -
ROE -38.27% -73.54% -74.62% -57.97% -47.81% -61.16% -59.55% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 80.22 82.91 83.78 81.47 81.09 76.08 70.43 9.02%
EPS -8.80 -11.03 -12.68 -12.17 -12.91 -22.02 -20.25 -42.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.15 0.17 0.21 0.27 0.36 0.34 -22.84%
Adjusted Per Share Value based on latest NOSH - 668,954
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 28.26 29.01 27.74 27.21 26.89 24.98 23.30 13.66%
EPS -3.10 -3.86 -4.20 -4.07 -4.28 -7.23 -6.70 -40.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.081 0.0525 0.0563 0.0701 0.0895 0.1182 0.1125 -19.58%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.44 0.43 0.49 0.57 0.58 0.58 0.83 -
P/RPS 0.55 0.52 0.58 0.70 0.72 0.76 1.18 -39.74%
P/EPS -5.00 -3.90 -3.86 -4.68 -4.49 -2.63 -4.10 14.07%
EY -20.01 -25.65 -25.89 -21.36 -22.25 -37.96 -24.39 -12.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 2.87 2.88 2.71 2.15 1.61 2.44 -15.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 28/11/12 30/08/12 23/05/12 23/02/12 23/11/11 15/08/11 -
Price 0.38 0.47 0.46 0.52 0.63 0.61 0.70 -
P/RPS 0.47 0.57 0.55 0.64 0.78 0.80 0.99 -39.00%
P/EPS -4.32 -4.26 -3.63 -4.27 -4.88 -2.77 -3.46 15.87%
EY -23.17 -23.47 -27.58 -23.41 -20.49 -36.10 -28.92 -13.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 3.13 2.71 2.48 2.33 1.69 2.06 -13.69%

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