[GPACKET] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -2.47%
YoY- 14.4%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 345,572 342,128 358,163 568,376 511,906 370,285 214,658 6.12%
PBT -19,526 96,060 50,080 -120,114 -157,496 146,090 -110,004 -19.42%
Tax 513 -2,440 -48,036 -821 -1,548 -292,177 -1,444 -
NP -19,013 93,620 2,044 -120,936 -159,044 -146,086 -111,448 -19.82%
-
NP to SH -24,505 93,626 22,084 -66,844 -78,093 -75,765 -109,246 -17.03%
-
Tax Rate - 2.54% 95.92% - - 200.00% - -
Total Cost 364,585 248,508 356,118 689,312 670,950 516,371 326,106 1.40%
-
Net Worth 131,581 123,917 83,736 100,266 236,912 376,158 287,771 -9.31%
Dividend
30/09/17 30/09/16 30/09/15 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 131,581 123,917 83,736 100,266 236,912 376,158 287,771 -9.31%
NOSH 758,720 688,431 644,124 668,440 658,089 400,169 399,682 8.33%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -5.50% 27.36% 0.57% -21.28% -31.07% -39.45% -51.92% -
ROE -18.62% 75.56% 26.37% -66.67% -32.96% -20.14% -37.96% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 47.27 49.70 55.60 85.03 77.79 92.53 53.71 -1.58%
EPS -2.53 13.60 3.43 -10.00 -11.87 -11.47 -27.33 -25.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.13 0.15 0.36 0.94 0.72 -15.90%
Adjusted Per Share Value based on latest NOSH - 700,640
30/09/17 30/09/16 30/09/15 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 17.26 17.08 17.88 28.38 25.56 18.49 10.72 6.12%
EPS -1.22 4.68 1.10 -3.34 -3.90 -3.78 -5.46 -17.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0657 0.0619 0.0418 0.0501 0.1183 0.1878 0.1437 -9.31%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 29/09/17 30/09/16 30/09/15 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.345 0.24 0.23 0.43 0.58 0.93 0.71 -
P/RPS 0.73 0.48 0.41 0.51 0.75 1.01 1.32 -7.13%
P/EPS -10.29 1.76 6.71 -4.30 -4.89 -4.91 -2.60 18.74%
EY -9.72 56.67 14.91 -23.26 -20.46 -20.36 -38.50 -15.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.33 1.77 2.87 1.61 0.99 0.99 8.62%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 29/11/17 23/11/16 26/11/15 28/11/12 23/11/11 15/11/10 12/11/09 -
Price 0.435 0.26 0.28 0.47 0.61 0.89 1.38 -
P/RPS 0.92 0.52 0.50 0.55 0.78 0.96 2.57 -12.04%
P/EPS -12.98 1.91 8.17 -4.70 -5.14 -4.70 -5.05 12.51%
EY -7.71 52.31 12.24 -21.28 -19.45 -21.27 -19.81 -11.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 1.44 2.15 3.13 1.69 0.95 1.92 2.93%

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