[GPACKET] YoY Cumulative 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- -81.21%
YoY- -60.49%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 339,137 266,453 249,516 176,822 97,959 44,789 66,964 22.46%
PBT 88,667 -61,979 -74,105 -79,496 -50,126 -8,452 23,772 17.87%
Tax -55,757 -409 -857 -1,157 -591 -1,481 -1,433 57.98%
NP 32,910 -62,388 -74,962 -80,653 -50,717 -9,933 22,339 4.95%
-
NP to SH 56,380 -32,616 -34,246 -80,388 -50,090 -7,622 23,276 11.68%
-
Tax Rate 62.88% - - - - - 6.03% -
Total Cost 306,227 328,841 324,478 257,475 148,676 54,722 44,625 27.19%
-
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% -29.41% -15.29% -24.90% -13.74% -1.89% 5.47% -
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 40.85 37.89 26.84 24.45 13.52 14.96 15.71%
EPS 8.00 -5.00 -5.20 -12.20 -12.50 -2.30 5.20 5.52%
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 14.74 11.58 10.85 7.69 4.26 1.95 2.91 22.46%
EPS 2.45 -1.42 -1.49 -3.49 -2.18 -0.33 1.01 11.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.049 0.0482 0.0973 0.1403 0.1585 0.1757 0.1848 -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 1.20 2.19 3.65 2.95 8.51 58.29 -45.53%
P/EPS 2.69 -9.80 -15.96 -8.03 -5.76 -50.00 167.69 -40.32%
EY 37.21 -10.20 -6.27 -12.45 -17.36 -2.00 0.60 67.45%
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 1.13 1.85 3.54 3.48 8.36 23.53 -39.52%
P/EPS 2.50 -9.20 -13.46 -7.79 -6.80 -49.13 67.69 -33.77%
EY 40.00 -10.87 -7.43 -12.84 -14.71 -2.04 1.48 50.95%
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