[GPACKET] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
16-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 9.39%
YoY- -60.49%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 339,137 532,906 499,032 353,644 195,918 89,578 133,928 12.30%
PBT 88,667 -123,958 -148,210 -158,992 -100,252 -16,904 47,544 8.09%
Tax -55,757 -818 -1,714 -2,314 -1,182 -2,962 -2,866 44.88%
NP 32,910 -124,776 -149,924 -161,306 -101,434 -19,866 44,678 -3.74%
-
NP to SH 56,380 -65,232 -68,492 -160,776 -100,180 -15,244 46,552 2.42%
-
Tax Rate 62.88% - - - - - 6.03% -
Total Cost 306,227 657,682 648,956 514,950 297,352 109,444 89,250 16.64%
-
Net Worth 112,759 110,894 223,916 322,869 364,655 404,297 425,234 -15.27%
Dividend
30/06/15 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 112,759 110,894 223,916 322,869 364,655 404,297 425,234 -15.27%
NOSH 609,525 652,320 658,576 658,918 400,720 331,391 447,615 3.93%
Ratio Analysis
30/06/15 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 9.70% -23.41% -30.04% -45.61% -51.77% -22.18% 33.36% -
ROE 50.00% -58.82% -30.59% -49.80% -27.47% -3.77% 10.95% -
Per Share
30/06/15 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 48.12 81.69 75.77 53.67 48.89 27.03 29.92 6.11%
EPS 8.00 -10.00 -10.40 -24.40 -25.00 -4.60 10.40 -3.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.17 0.34 0.49 0.91 1.22 0.95 -19.94%
Adjusted Per Share Value based on latest NOSH - 659,907
30/06/15 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 16.93 26.61 24.92 17.66 9.78 4.47 6.69 12.29%
EPS 2.82 -3.26 -3.42 -8.03 -5.00 -0.76 2.32 2.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0563 0.0554 0.1118 0.1612 0.1821 0.2019 0.2123 -15.27%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/06/15 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.215 0.49 0.83 0.98 0.72 1.15 8.72 -
P/RPS 0.45 0.60 1.10 1.83 1.47 4.25 29.14 -40.60%
P/EPS 2.69 -4.90 -7.98 -4.02 -2.88 -25.00 83.85 -34.92%
EY 37.21 -20.41 -12.53 -24.90 -34.72 -4.00 1.19 53.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 2.88 2.44 2.00 0.79 0.94 9.18 -21.36%
Price Multiplier on Announcement Date
30/06/15 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/15 30/08/12 15/08/11 16/08/10 13/08/09 20/08/08 16/08/07 -
Price 0.20 0.46 0.70 0.95 0.85 1.13 3.52 -
P/RPS 0.42 0.56 0.92 1.77 1.74 4.18 11.76 -34.04%
P/EPS 2.50 -4.60 -6.73 -3.89 -3.40 -24.57 33.85 -27.78%
EY 40.00 -21.74 -14.86 -25.68 -29.41 -4.07 2.95 38.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 2.71 2.06 1.94 0.93 0.93 3.71 -12.70%

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