[GPACKET] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
12-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -9.05%
YoY- -357.46%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 568,376 511,906 370,285 214,658 83,948 128,502 74,405 40.29%
PBT -120,114 -157,496 146,090 -110,004 -25,648 40,865 54,421 -
Tax -821 -1,548 -292,177 -1,444 -2,121 -2,485 -786 0.72%
NP -120,936 -159,044 -146,086 -111,448 -27,769 38,380 53,634 -
-
NP to SH -66,844 -78,093 -75,765 -109,246 -23,881 39,842 53,272 -
-
Tax Rate - - 200.00% - - 6.08% 1.44% -
Total Cost 689,312 670,950 516,371 326,106 111,717 90,122 20,770 79.16%
-
Net Worth 100,266 236,912 376,158 287,771 384,272 326,914 216,893 -12.05%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 100,266 236,912 376,158 287,771 384,272 326,914 216,893 -12.05%
NOSH 668,440 658,089 400,169 399,682 325,654 255,401 380,514 9.83%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -21.28% -31.07% -39.45% -51.92% -33.08% 29.87% 72.08% -
ROE -66.67% -32.96% -20.14% -37.96% -6.21% 12.19% 24.56% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 85.03 77.79 92.53 53.71 25.78 50.31 19.55 27.73%
EPS -10.00 -11.87 -11.47 -27.33 -7.33 15.60 14.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.36 0.94 0.72 1.18 1.28 0.57 -19.93%
Adjusted Per Share Value based on latest NOSH - 398,062
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 28.38 25.56 18.49 10.72 4.19 6.42 3.72 40.26%
EPS -3.34 -3.90 -3.78 -5.46 -1.19 1.99 2.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0501 0.1183 0.1878 0.1437 0.1919 0.1632 0.1083 -12.04%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.43 0.58 0.93 0.71 0.85 4.18 7.80 -
P/RPS 0.51 0.75 1.01 1.32 3.30 8.31 39.89 -51.61%
P/EPS -4.30 -4.89 -4.91 -2.60 -11.59 26.79 55.71 -
EY -23.26 -20.46 -20.36 -38.50 -8.63 3.73 1.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.87 1.61 0.99 0.99 0.72 3.27 13.68 -22.89%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 23/11/11 15/11/10 12/11/09 14/11/08 14/11/07 03/11/06 -
Price 0.47 0.61 0.89 1.38 0.77 2.82 8.68 -
P/RPS 0.55 0.78 0.96 2.57 2.99 5.60 44.39 -51.86%
P/EPS -4.70 -5.14 -4.70 -5.05 -10.50 18.08 62.00 -
EY -21.28 -19.45 -21.27 -19.81 -9.52 5.53 1.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.13 1.69 0.95 1.92 0.65 2.20 15.23 -23.16%

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