[GPACKET] QoQ Annualized Quarter Result on 31-Dec-2012

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012
Profit Trend
QoQ- 7.08%
YoY- 27.54%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 589,221 600,516 597,364 565,999 568,376 532,906 512,660 9.71%
PBT -133,384 -139,532 -146,176 -118,012 -120,114 -123,958 -118,120 8.43%
Tax 313 -672 -648 -353 -821 -818 -820 -
NP -133,070 -140,204 -146,824 -118,365 -120,936 -124,776 -118,940 7.76%
-
NP to SH -72,046 -79,238 -79,220 -62,114 -66,844 -65,232 -58,868 14.40%
-
Tax Rate - - - - - - - -
Total Cost 722,291 740,720 744,188 684,364 689,312 657,682 631,600 9.34%
-
Net Worth 90,058 104,260 122,927 135,373 100,266 110,894 140,480 -25.63%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 90,058 104,260 122,927 135,373 100,266 110,894 140,480 -25.63%
NOSH 692,756 695,070 682,931 676,865 668,440 652,320 668,954 2.35%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -22.58% -23.35% -24.58% -20.91% -21.28% -23.41% -23.20% -
ROE -80.00% -76.00% -64.44% -45.88% -66.67% -58.82% -41.90% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 85.05 86.40 87.47 83.62 85.03 81.69 76.64 7.18%
EPS -10.40 -11.40 -11.60 -9.20 -10.00 -10.00 -8.80 11.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.15 0.18 0.20 0.15 0.17 0.21 -27.34%
Adjusted Per Share Value based on latest NOSH - 705,590
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 25.61 26.10 25.96 24.60 24.70 23.16 22.28 9.72%
EPS -3.13 -3.44 -3.44 -2.70 -2.91 -2.84 -2.56 14.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0391 0.0453 0.0534 0.0588 0.0436 0.0482 0.0611 -25.71%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.565 0.405 0.355 0.44 0.43 0.49 0.57 -
P/RPS 0.00 0.47 0.41 0.53 0.51 0.60 0.74 -
P/EPS 0.00 -3.55 -3.06 -4.79 -4.30 -4.90 -6.48 -
EY 0.00 -28.15 -32.68 -20.86 -23.26 -20.41 -15.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.70 1.97 2.20 2.87 2.88 2.71 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 06/08/13 21/05/13 25/02/13 28/11/12 30/08/12 23/05/12 -
Price 0.51 0.33 0.405 0.38 0.47 0.46 0.52 -
P/RPS 0.00 0.38 0.46 0.45 0.55 0.56 0.68 -
P/EPS 0.00 -2.89 -3.49 -4.14 -4.70 -4.60 -5.91 -
EY 0.00 -34.55 -28.64 -24.15 -21.28 -21.74 -16.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.20 2.25 1.90 3.13 2.71 2.48 -

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