[GPACKET] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 5.0%
YoY- 40.81%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
TTM Result
31/03/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 333,207 454,376 604,234 544,982 428,862 279,860 106,640 20.90%
PBT 118,026 114,873 -130,042 -169,853 -219,221 -206,575 -77,409 -
Tax -143,939 -141,401 497 315 518 -3,038 -2,081 102.54%
NP -25,913 -26,528 -129,545 -169,538 -218,703 -209,613 -79,490 -17.03%
-
NP to SH 27,830 57,627 -69,559 -81,435 -137,583 -185,246 -74,729 -
-
Tax Rate 121.96% 123.09% - - - - - -
Total Cost 359,120 480,904 733,779 714,520 647,565 489,473 186,130 11.57%
-
Net Worth 134,166 172,759 89,248 140,480 235,948 357,536 388,850 -16.24%
Dividend
31/03/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 134,166 172,759 89,248 140,480 235,948 357,536 388,850 -16.24%
NOSH 670,833 691,039 686,523 668,954 655,413 662,104 396,785 9.14%
Ratio Analysis
31/03/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -7.78% -5.84% -21.44% -31.11% -51.00% -74.90% -74.54% -
ROE 20.74% 33.36% -77.94% -57.97% -58.31% -51.81% -19.22% -
Per Share
31/03/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 49.67 65.75 88.01 81.47 65.43 42.27 26.88 10.77%
EPS 4.15 8.34 -10.13 -12.17 -20.99 -27.98 -18.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.25 0.13 0.21 0.36 0.54 0.98 -23.26%
Adjusted Per Share Value based on latest NOSH - 668,954
31/03/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 16.64 22.69 30.17 27.21 21.41 13.97 5.33 20.88%
EPS 1.39 2.88 -3.47 -4.07 -6.87 -9.25 -3.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.067 0.0863 0.0446 0.0701 0.1178 0.1785 0.1942 -16.24%
Price Multiplier on Financial Quarter End Date
31/03/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 30/09/14 30/09/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.295 0.39 0.565 0.57 0.65 1.17 0.81 -
P/RPS 0.59 0.59 0.64 0.70 0.99 2.77 3.01 -23.77%
P/EPS 7.11 4.68 -5.58 -4.68 -3.10 -4.18 -4.30 -
EY 14.06 21.38 -17.93 -21.36 -32.30 -23.91 -23.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.56 4.35 2.71 1.81 2.17 0.83 9.99%
Price Multiplier on Announcement Date
31/03/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 24/11/14 25/11/13 23/05/12 24/05/11 13/05/10 22/05/09 -
Price 0.27 0.345 0.51 0.52 0.70 0.94 0.81 -
P/RPS 0.54 0.52 0.58 0.64 1.07 2.22 3.01 -24.89%
P/EPS 6.51 4.14 -5.03 -4.27 -3.33 -3.36 -4.30 -
EY 15.37 24.17 -19.87 -23.41 -29.99 -29.76 -23.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.38 3.92 2.48 1.94 1.74 0.83 8.44%

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