[GPACKET] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
15-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 10.3%
YoY- -32.41%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 0 580,878 500,184 351,254 185,528 89,420 139,505 -
PBT 0 -149,746 -234,425 -212,027 -121,026 -18,892 48,566 -
Tax 0 631 -856 -1,362 -2,027 -1,704 -3,535 -
NP 0 -149,115 -235,281 -213,389 -123,053 -20,596 45,031 -
-
NP to SH 0 -77,288 -144,752 -157,925 -119,266 -17,634 45,214 -
-
Tax Rate - - - - - - 7.28% -
Total Cost 0 729,993 735,465 564,643 308,581 110,016 94,474 -
-
Net Worth 0 105,096 236,665 613,775 286,605 379,406 402,651 -
Dividend
30/09/15 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - 20,718 -
Div Payout % - - - - - - 45.82% -
Equity
30/09/15 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 0 105,096 236,665 613,775 286,605 379,406 402,651 -
NOSH 712,075 700,640 657,405 652,952 398,062 321,531 314,571 10.74%
Ratio Analysis
30/09/15 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 0.00% -25.67% -47.04% -60.75% -66.33% -23.03% 32.28% -
ROE 0.00% -73.54% -61.16% -25.73% -41.61% -4.65% 11.23% -
Per Share
30/09/15 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 0.00 82.91 76.08 53.79 46.61 27.81 44.35 -
EPS 0.00 -11.03 -22.02 -24.19 -29.96 -5.48 14.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.59 -
NAPS 0.00 0.15 0.36 0.94 0.72 1.18 1.28 -
Adjusted Per Share Value based on latest NOSH - 652,952
30/09/15 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 0.00 29.01 24.98 17.54 9.26 4.47 6.97 -
EPS 0.00 -3.86 -7.23 -7.89 -5.96 -0.88 2.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.03 -
NAPS 0.00 0.0525 0.1182 0.3065 0.1431 0.1895 0.2011 -
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/15 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.23 0.43 0.58 0.93 0.71 0.85 4.18 -
P/RPS 0.00 0.52 0.76 1.73 1.52 3.06 9.43 -
P/EPS 0.00 -3.90 -2.63 -3.85 -2.37 -15.50 29.08 -
EY 0.00 -25.65 -37.96 -26.01 -42.20 -6.45 3.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.58 -
P/NAPS 0.00 2.87 1.61 0.99 0.99 0.72 3.27 -
Price Multiplier on Announcement Date
30/09/15 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 26/11/15 28/11/12 23/11/11 15/11/10 12/11/09 14/11/08 14/11/07 -
Price 0.28 0.47 0.61 0.89 1.38 0.77 2.82 -
P/RPS 0.00 0.57 0.80 1.65 2.96 2.77 6.36 -
P/EPS 0.00 -4.26 -2.77 -3.68 -4.61 -14.04 19.62 -
EY 0.00 -23.47 -36.10 -27.18 -21.71 -7.12 5.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.34 -
P/NAPS 0.00 3.13 1.69 0.95 1.92 0.65 2.20 -

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