[GPACKET] YoY Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 86.75%
YoY- 57.15%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 89,170 441,916 128,165 121,709 86,815 41,489 22,344 23.71%
PBT 152,066 -100,038 -29,530 -37,458 -44,108 -22,495 2,845 84.36%
Tax -53,905 235 -205 -435 -645 -55 -6,199 39.44%
NP 98,161 -99,803 -29,735 -37,893 -44,753 -22,550 -3,354 -
-
NP to SH 121,623 -54,035 -14,717 -19,007 -44,361 -22,220 -2,733 -
-
Tax Rate 35.45% - - - - - 217.89% -
Total Cost -8,991 541,719 157,900 159,602 131,568 64,039 25,698 -
-
Net Worth 172,759 90,058 140,480 235,948 357,536 388,850 427,031 -12.98%
Dividend
30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 172,759 90,058 140,480 235,948 357,536 388,850 427,031 -12.98%
NOSH 691,039 692,756 668,954 655,413 662,104 396,785 341,624 11.43%
Ratio Analysis
30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 110.08% -22.58% -23.20% -31.13% -51.55% -54.35% -15.01% -
ROE 70.40% -60.00% -10.48% -8.06% -12.41% -5.71% -0.64% -
Per Share
30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 12.90 63.79 19.16 18.57 13.11 10.46 6.54 11.00%
EPS 17.60 -7.80 -2.20 -2.90 -6.70 -5.60 -0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.13 0.21 0.36 0.54 0.98 1.25 -21.92%
Adjusted Per Share Value based on latest NOSH - 655,413
30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 4.45 22.07 6.40 6.08 4.34 2.07 1.12 23.62%
EPS 6.07 -2.70 -0.73 -0.95 -2.22 -1.11 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0863 0.045 0.0701 0.1178 0.1785 0.1942 0.2132 -12.98%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 30/09/14 30/09/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.39 0.565 0.57 0.65 1.17 0.81 2.20 -
P/RPS 3.02 0.00 2.98 3.50 8.92 7.75 33.64 -30.96%
P/EPS 2.22 0.00 -25.91 -22.41 -17.46 -14.46 -275.00 -
EY 45.13 0.00 -3.86 -4.46 -5.73 -6.91 -0.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 0.00 2.71 1.81 2.17 0.83 1.76 -1.83%
Price Multiplier on Announcement Date
30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 24/11/14 25/11/13 23/05/12 24/05/11 13/05/10 22/05/09 21/05/08 -
Price 0.345 0.51 0.52 0.70 0.94 0.81 2.41 -
P/RPS 2.67 0.00 2.71 3.77 7.17 7.75 36.85 -33.20%
P/EPS 1.96 0.00 -23.64 -24.14 -14.03 -14.46 -301.25 -
EY 51.01 0.00 -4.23 -4.14 -7.13 -6.91 -0.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 0.00 2.48 1.94 1.74 0.83 1.93 -5.02%

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