[GPACKET] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
14-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 28.38%
YoY- -25.21%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 277,714 160,994 62,961 96,377 55,804 26,699 12,732 67.11%
PBT 109,568 -82,503 -19,236 30,649 40,816 20,038 8,268 53.80%
Tax -219,133 -1,083 -1,591 -1,864 -590 -21 0 -
NP -109,565 -83,586 -20,827 28,785 40,226 20,017 8,268 -
-
NP to SH -56,824 -81,935 -17,911 29,882 39,954 20,017 8,268 -
-
Tax Rate 200.00% - - 6.08% 1.45% 0.10% 0.00% -
Total Cost 387,279 244,580 83,788 67,592 15,578 6,682 4,464 110.33%
-
Net Worth 376,158 287,771 384,272 326,914 216,893 64,054 0 -
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 376,158 287,771 384,272 326,914 216,893 64,054 0 -
NOSH 400,169 399,682 325,654 255,401 380,514 307,953 179,739 14.26%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -39.45% -51.92% -33.08% 29.87% 72.08% 74.97% 64.94% -
ROE -15.11% -28.47% -4.66% 9.14% 18.42% 31.25% 0.00% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 69.40 40.28 19.33 37.74 14.67 8.67 7.08 46.26%
EPS -8.60 -20.50 -5.50 11.70 10.50 6.50 4.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.72 1.18 1.28 0.57 0.208 0.00 -
Adjusted Per Share Value based on latest NOSH - 314,571
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 12.07 7.00 2.74 4.19 2.43 1.16 0.55 67.28%
EPS -2.47 -3.56 -0.78 1.30 1.74 0.87 0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1635 0.1251 0.167 0.1421 0.0943 0.0278 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 - -
Price 0.93 0.71 0.85 4.18 7.80 3.58 0.00 -
P/RPS 1.34 1.76 4.40 11.08 53.19 41.29 0.00 -
P/EPS -6.55 -3.46 -15.45 35.73 74.29 55.08 0.00 -
EY -15.27 -28.87 -6.47 2.80 1.35 1.82 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.99 0.72 3.27 13.68 17.21 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 15/11/10 12/11/09 14/11/08 14/11/07 03/11/06 31/10/05 - -
Price 0.89 1.38 0.77 2.82 8.68 3.48 0.00 -
P/RPS 1.28 3.43 3.98 7.47 59.19 40.14 0.00 -
P/EPS -6.27 -6.73 -14.00 24.10 82.67 53.54 0.00 -
EY -15.96 -14.86 -7.14 4.15 1.21 1.87 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.92 0.65 2.20 15.23 16.73 0.00 -

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