[GPACKET] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
12-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -9.05%
YoY- -357.46%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 353,644 347,260 217,815 214,658 195,918 165,956 87,495 154.38%
PBT -158,992 -176,432 -184,962 -110,004 -100,252 -89,980 -57,759 96.77%
Tax -2,314 -2,580 -2,448 -1,444 -1,182 -220 -2,535 -5.91%
NP -161,306 -179,012 -187,410 -111,448 -101,434 -90,200 -60,294 93.06%
-
NP to SH -160,776 -177,444 -182,645 -109,246 -100,180 -88,880 -55,242 104.24%
-
Tax Rate - - - - - - - -
Total Cost 514,950 526,272 405,225 326,106 297,352 256,156 147,789 130.36%
-
Net Worth 322,869 357,536 274,327 287,771 364,655 388,850 341,165 -3.61%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 322,869 357,536 274,327 287,771 364,655 388,850 341,165 -3.61%
NOSH 658,918 662,104 449,716 399,682 400,720 396,785 331,228 58.37%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -45.61% -51.55% -86.04% -51.92% -51.77% -54.35% -68.91% -
ROE -49.80% -49.63% -66.58% -37.96% -27.47% -22.86% -16.19% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 53.67 52.45 48.43 53.71 48.89 41.83 26.42 60.60%
EPS -24.40 -26.80 -27.80 -27.33 -25.00 -22.40 -17.00 27.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.54 0.61 0.72 0.91 0.98 1.03 -39.14%
Adjusted Per Share Value based on latest NOSH - 398,062
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 15.37 15.09 9.47 9.33 8.52 7.21 3.80 154.51%
EPS -6.99 -7.71 -7.94 -4.75 -4.35 -3.86 -2.40 104.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1403 0.1554 0.1192 0.1251 0.1585 0.169 0.1483 -3.63%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.98 1.17 1.23 0.71 0.72 0.81 1.06 -
P/RPS 1.83 2.23 2.54 1.32 1.47 1.94 4.01 -40.81%
P/EPS -4.02 -4.37 -3.03 -2.60 -2.88 -3.62 -6.36 -26.41%
EY -24.90 -22.91 -33.02 -38.50 -34.72 -27.65 -15.73 35.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.17 2.02 0.99 0.79 0.83 1.03 55.83%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 16/08/10 13/05/10 11/02/10 12/11/09 13/08/09 22/05/09 16/02/09 -
Price 0.95 0.94 1.17 1.38 0.85 0.81 1.07 -
P/RPS 1.77 1.79 2.42 2.57 1.74 1.94 4.05 -42.49%
P/EPS -3.89 -3.51 -2.88 -5.05 -3.40 -3.62 -6.42 -28.46%
EY -25.68 -28.51 -34.71 -19.81 -29.41 -27.65 -15.59 39.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.74 1.92 1.92 0.93 0.83 1.04 51.70%

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