[GPACKET] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -60.89%
YoY- -713.03%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 217,815 214,658 195,918 165,956 87,495 83,948 89,578 80.53%
PBT -184,962 -110,004 -100,252 -89,980 -57,759 -25,648 -16,904 390.72%
Tax -2,448 -1,444 -1,182 -220 -2,535 -2,121 -2,962 -11.90%
NP -187,410 -111,448 -101,434 -90,200 -60,294 -27,769 -19,866 344.64%
-
NP to SH -182,645 -109,246 -100,180 -88,880 -55,242 -23,881 -15,244 421.24%
-
Tax Rate - - - - - - - -
Total Cost 405,225 326,106 297,352 256,156 147,789 111,717 109,444 138.76%
-
Net Worth 274,327 287,771 364,655 388,850 341,165 384,272 404,297 -22.72%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 274,327 287,771 364,655 388,850 341,165 384,272 404,297 -22.72%
NOSH 449,716 399,682 400,720 396,785 331,228 325,654 331,391 22.50%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -86.04% -51.92% -51.77% -54.35% -68.91% -33.08% -22.18% -
ROE -66.58% -37.96% -27.47% -22.86% -16.19% -6.21% -3.77% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 48.43 53.71 48.89 41.83 26.42 25.78 27.03 47.36%
EPS -27.80 -27.33 -25.00 -22.40 -17.00 -7.33 -4.60 230.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.72 0.91 0.98 1.03 1.18 1.22 -36.92%
Adjusted Per Share Value based on latest NOSH - 396,785
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 9.47 9.33 8.52 7.21 3.80 3.65 3.89 80.67%
EPS -7.94 -4.75 -4.35 -3.86 -2.40 -1.04 -0.66 422.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1192 0.1251 0.1585 0.169 0.1483 0.167 0.1757 -22.73%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.23 0.71 0.72 0.81 1.06 0.85 1.15 -
P/RPS 2.54 1.32 1.47 1.94 4.01 3.30 4.25 -28.98%
P/EPS -3.03 -2.60 -2.88 -3.62 -6.36 -11.59 -25.00 -75.41%
EY -33.02 -38.50 -34.72 -27.65 -15.73 -8.63 -4.00 306.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 0.99 0.79 0.83 1.03 0.72 0.94 66.29%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 11/02/10 12/11/09 13/08/09 22/05/09 16/02/09 14/11/08 20/08/08 -
Price 1.17 1.38 0.85 0.81 1.07 0.77 1.13 -
P/RPS 2.42 2.57 1.74 1.94 4.05 2.99 4.18 -30.46%
P/EPS -2.88 -5.05 -3.40 -3.62 -6.42 -10.50 -24.57 -75.95%
EY -34.71 -19.81 -29.41 -27.65 -15.59 -9.52 -4.07 315.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.92 0.93 0.83 1.04 0.65 0.93 61.92%

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