[GPACKET] YoY Annualized Quarter Result on 30-Jun-2014

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014
Profit Trend
QoQ- -103.37%
YoY- -48.96%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/14 30/06/14 31/03/13 30/06/13 31/12/12 CAGR
Revenue 409,368 448,752 430,171 597,364 600,516 565,999 -3.44%
PBT -79,288 311,068 10,130 -146,176 -139,532 -118,012 -4.20%
Tax -612 -131,529 -234,623 -648 -672 -353 6.12%
NP -79,900 179,539 -224,493 -146,824 -140,204 -118,365 -4.15%
-
NP to SH -79,912 235,862 -118,032 -79,220 -79,238 -62,114 2.76%
-
Tax Rate - 42.28% 2,316.12% - - - -
Total Cost 489,268 269,212 654,664 744,188 740,720 684,364 -3.56%
-
Net Worth 84,190 152,258 20,707 122,927 104,260 135,373 -5.00%
Dividend
31/03/22 31/12/14 30/06/14 31/03/13 30/06/13 31/12/12 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/22 31/12/14 30/06/14 31/03/13 30/06/13 31/12/12 CAGR
Net Worth 84,190 152,258 20,707 122,927 104,260 135,373 -5.00%
NOSH 1,403,167 692,084 690,245 682,931 695,070 676,865 8.19%
Ratio Analysis
31/03/22 31/12/14 30/06/14 31/03/13 30/06/13 31/12/12 CAGR
NP Margin -19.52% 40.01% -52.19% -24.58% -23.35% -20.91% -
ROE -94.92% 154.91% -570.00% -64.44% -76.00% -45.88% -
Per Share
31/03/22 31/12/14 30/06/14 31/03/13 30/06/13 31/12/12 CAGR
RPS 29.17 64.84 62.32 87.47 86.40 83.62 -10.75%
EPS -5.60 34.08 -17.10 -11.60 -11.40 -9.20 -5.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.22 0.03 0.18 0.15 0.20 -12.20%
Adjusted Per Share Value based on latest NOSH - 689,315
31/03/22 31/12/14 30/06/14 31/03/13 30/06/13 31/12/12 CAGR
RPS 17.79 19.50 18.70 25.96 26.10 24.60 -3.44%
EPS -3.47 10.25 -5.13 -3.44 -3.44 -2.70 2.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0366 0.0662 0.009 0.0534 0.0453 0.0588 -4.99%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/14 30/06/14 31/03/13 30/06/13 31/12/12 CAGR
Date 31/03/22 31/12/14 30/06/14 29/03/13 28/06/13 31/12/12 -
Price 0.11 0.32 0.35 0.355 0.405 0.44 -
P/RPS 0.38 0.49 0.56 0.41 0.47 0.53 -3.53%
P/EPS -1.93 0.94 -2.05 -3.06 -3.55 -4.79 -9.35%
EY -51.77 106.50 -48.86 -32.68 -28.15 -20.86 10.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.45 11.67 1.97 2.70 2.20 -1.97%
Price Multiplier on Announcement Date
31/03/22 31/12/14 30/06/14 31/03/13 30/06/13 31/12/12 CAGR
Date 24/05/22 26/02/15 29/08/14 21/05/13 06/08/13 25/02/13 -
Price 0.08 0.32 0.35 0.405 0.33 0.38 -
P/RPS 0.27 0.49 0.56 0.46 0.38 0.45 -5.37%
P/EPS -1.40 0.94 -2.05 -3.49 -2.89 -4.14 -11.05%
EY -71.19 106.50 -48.86 -28.64 -34.55 -24.15 12.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.45 11.67 2.25 2.20 1.90 -3.78%

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