[GPACKET] YoY Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -9.77%
YoY- 40.22%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 356,970 371,835 517,719 538,526 393,968 217,815 87,495 16.89%
PBT -16,890 76,041 20,145 -177,781 -225,871 -184,962 -57,759 -12.76%
Tax -92 -4,585 -46,497 85 308 -2,448 -2,535 -30.80%
NP -16,982 71,456 -26,352 -177,696 -225,563 -187,410 -60,294 -13.12%
-
NP to SH -16,620 71,465 -2,966 -85,725 -143,397 -182,645 -55,242 -12.48%
-
Tax Rate - 6.03% 230.81% - - - - -
Total Cost 373,952 300,379 544,071 716,222 619,531 405,225 147,789 10.85%
-
Net Worth 169,291 131,177 66,735 171,625 263,358 274,327 341,165 -7.48%
Dividend
31/12/17 31/12/16 31/12/15 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 169,291 131,177 66,735 171,625 263,358 274,327 341,165 -7.48%
NOSH 758,720 690,446 741,499 660,097 658,395 449,716 331,228 9.64%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin -4.76% 19.22% -5.09% -33.00% -57.25% -86.04% -68.91% -
ROE -9.82% 54.48% -4.44% -49.95% -54.45% -66.58% -16.19% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 48.50 53.86 69.82 81.58 59.84 48.43 26.42 6.97%
EPS -2.30 10.40 -0.40 -13.40 -21.80 -27.80 -17.00 -19.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.19 0.09 0.26 0.40 0.61 1.03 -15.33%
Adjusted Per Share Value based on latest NOSH - 664,133
31/12/17 31/12/16 31/12/15 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 15.52 16.16 22.50 23.41 17.12 9.47 3.80 16.91%
EPS -0.72 3.11 -0.13 -3.73 -6.23 -7.94 -2.40 -12.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0736 0.057 0.029 0.0746 0.1145 0.1192 0.1483 -7.48%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 29/12/17 30/12/16 31/12/15 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.55 0.28 0.265 0.58 0.74 1.23 1.06 -
P/RPS 1.13 0.52 0.00 0.71 1.24 2.54 4.01 -13.12%
P/EPS -24.36 2.71 0.00 -4.47 -3.40 -3.03 -6.36 16.08%
EY -4.11 36.97 0.00 -22.39 -29.43 -33.02 -15.73 -13.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.39 1.47 3.31 2.23 1.85 2.02 1.03 9.79%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 28/02/18 28/02/17 24/02/16 23/02/12 17/02/11 11/02/10 16/02/09 -
Price 0.48 0.27 0.265 0.63 0.71 1.17 1.07 -
P/RPS 0.99 0.50 0.00 0.77 1.19 2.42 4.05 -14.48%
P/EPS -21.26 2.61 0.00 -4.85 -3.26 -2.88 -6.42 14.22%
EY -4.70 38.34 0.00 -20.61 -30.68 -34.71 -15.59 -12.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 1.42 3.31 2.42 1.78 1.92 1.04 8.05%

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