[GPACKET] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -136.25%
YoY- -127.29%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 87,495 83,948 89,578 89,376 122,836 128,502 133,928 -24.61%
PBT -57,759 -25,648 -16,904 11,380 30,993 40,865 47,544 -
Tax -2,535 -2,121 -2,962 -24,796 -1,977 -2,485 -2,866 -7.82%
NP -60,294 -27,769 -19,866 -13,416 29,016 38,380 44,678 -
-
NP to SH -55,242 -23,881 -15,244 -10,932 30,159 39,842 46,552 -
-
Tax Rate - - - 217.89% 6.38% 6.08% 6.03% -
Total Cost 147,789 111,717 109,444 102,792 93,820 90,122 89,250 39.75%
-
Net Worth 341,165 384,272 404,297 427,031 345,457 326,914 425,234 -13.59%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 341,165 384,272 404,297 427,031 345,457 326,914 425,234 -13.59%
NOSH 331,228 325,654 331,391 341,624 274,172 255,401 447,615 -18.11%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -68.91% -33.08% -22.18% -15.01% 23.62% 29.87% 33.36% -
ROE -16.19% -6.21% -3.77% -2.56% 8.73% 12.19% 10.95% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 26.42 25.78 27.03 26.16 44.80 50.31 29.92 -7.92%
EPS -17.00 -7.33 -4.60 -3.20 11.00 15.60 10.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.18 1.22 1.25 1.26 1.28 0.95 5.51%
Adjusted Per Share Value based on latest NOSH - 341,624
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 3.80 3.65 3.89 3.88 5.34 5.59 5.82 -24.64%
EPS -2.40 -1.04 -0.66 -0.48 1.31 1.73 2.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1483 0.167 0.1757 0.1856 0.1502 0.1421 0.1848 -13.58%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.06 0.85 1.15 2.20 2.90 4.18 8.72 -
P/RPS 4.01 3.30 4.25 8.41 6.47 8.31 29.14 -73.18%
P/EPS -6.36 -11.59 -25.00 -68.75 26.36 26.79 83.85 -
EY -15.73 -8.63 -4.00 -1.45 3.79 3.73 1.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.72 0.94 1.76 2.30 3.27 9.18 -76.58%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 16/02/09 14/11/08 20/08/08 21/05/08 28/02/08 14/11/07 16/08/07 -
Price 1.07 0.77 1.13 2.41 2.36 2.82 3.52 -
P/RPS 4.05 2.99 4.18 9.21 5.27 5.60 11.76 -50.70%
P/EPS -6.42 -10.50 -24.57 -75.31 21.45 18.08 33.85 -
EY -15.59 -9.52 -4.07 -1.33 4.66 5.53 2.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.65 0.93 1.93 1.87 2.20 3.71 -57.00%

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