[GPACKET] QoQ Annualized Quarter Result on 30-Jun-2014

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014
Profit Trend
QoQ- -103.37%
YoY- -48.96%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 260,737 448,752 356,680 430,171 629,701 658,287 589,221 -41.95%
PBT 110,060 311,068 608,264 10,130 -124,456 -137,145 -133,384 -
Tax -55,433 -131,529 -215,620 -234,623 1,067 -796 313 -
NP 54,627 179,539 392,644 -224,493 -123,389 -137,942 -133,070 -
-
NP to SH 78,151 235,862 486,492 -118,032 -58,038 -72,354 -72,046 -
-
Tax Rate 50.37% 42.28% 35.45% 2,316.12% - - - -
Total Cost 206,110 269,212 -35,964 654,664 753,090 796,229 722,291 -56.68%
-
Net Worth 142,092 152,258 172,759 20,707 76,003 75,997 90,058 35.56%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 142,092 152,258 172,759 20,707 76,003 75,997 90,058 35.56%
NOSH 670,833 692,084 691,039 690,245 690,938 690,885 692,756 -2.12%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 20.95% 40.01% 110.08% -52.19% -19.59% -20.95% -22.58% -
ROE 55.00% 154.91% 281.60% -570.00% -76.36% -95.21% -80.00% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 36.70 64.84 51.61 62.32 91.14 95.28 85.05 -42.92%
EPS 11.00 34.08 70.40 -17.10 -8.40 -10.47 -10.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.22 0.25 0.03 0.11 0.11 0.13 33.30%
Adjusted Per Share Value based on latest NOSH - 689,315
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 11.33 19.50 15.50 18.70 27.37 28.61 25.61 -41.96%
EPS 3.40 10.25 21.15 -5.13 -2.52 -3.14 -3.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0618 0.0662 0.0751 0.009 0.033 0.033 0.0391 35.72%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.295 0.32 0.39 0.35 0.455 0.45 0.565 -
P/RPS 0.80 0.49 0.76 0.56 0.50 0.47 0.00 -
P/EPS 2.68 0.94 0.55 -2.05 -5.42 -4.30 0.00 -
EY 37.29 106.50 180.51 -48.86 -18.46 -23.27 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.45 1.56 11.67 4.14 4.09 0.00 -
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 26/02/15 24/11/14 29/08/14 21/05/14 28/02/14 25/11/13 -
Price 0.27 0.32 0.345 0.35 0.39 0.42 0.51 -
P/RPS 0.74 0.49 0.67 0.56 0.43 0.44 0.00 -
P/EPS 2.45 0.94 0.49 -2.05 -4.64 -4.01 0.00 -
EY 40.74 106.50 204.06 -48.86 -21.54 -24.94 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.45 1.38 11.67 3.55 3.82 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