[GPACKET] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 46.98%
YoY- 57.15%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 538,526 511,906 499,032 486,836 393,968 370,285 353,644 32.25%
PBT -177,781 -157,496 -148,210 -149,832 -225,871 146,090 -158,992 7.70%
Tax 85 -1,548 -1,714 -1,740 308 -292,177 -2,314 -
NP -177,696 -159,044 -149,924 -151,572 -225,563 -146,086 -161,306 6.64%
-
NP to SH -85,725 -78,093 -68,492 -76,028 -143,397 -75,765 -160,776 -34.17%
-
Tax Rate - - - - - 200.00% - -
Total Cost 716,222 670,950 648,956 638,408 619,531 516,371 514,950 24.52%
-
Net Worth 171,625 236,912 223,916 235,948 263,358 376,158 322,869 -34.30%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 171,625 236,912 223,916 235,948 263,358 376,158 322,869 -34.30%
NOSH 660,097 658,089 658,576 655,413 658,395 400,169 658,918 0.11%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -33.00% -31.07% -30.04% -31.13% -57.25% -39.45% -45.61% -
ROE -49.95% -32.96% -30.59% -32.22% -54.45% -20.14% -49.80% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 81.58 77.79 75.77 74.28 59.84 92.53 53.67 32.10%
EPS -13.40 -11.87 -10.40 -11.60 -21.80 -11.47 -24.40 -32.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.36 0.34 0.36 0.40 0.94 0.49 -34.38%
Adjusted Per Share Value based on latest NOSH - 655,413
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 23.41 22.25 21.69 21.16 17.12 16.09 15.37 32.27%
EPS -3.73 -3.39 -2.98 -3.30 -6.23 -3.29 -6.99 -34.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0746 0.103 0.0973 0.1026 0.1145 0.1635 0.1403 -34.29%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.58 0.58 0.83 0.65 0.74 0.93 0.98 -
P/RPS 0.71 0.75 1.10 0.88 1.24 1.01 1.83 -46.71%
P/EPS -4.47 -4.89 -7.98 -5.60 -3.40 -4.91 -4.02 7.30%
EY -22.39 -20.46 -12.53 -17.85 -29.43 -20.36 -24.90 -6.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 1.61 2.44 1.81 1.85 0.99 2.00 7.50%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 23/11/11 15/08/11 24/05/11 17/02/11 15/11/10 16/08/10 -
Price 0.63 0.61 0.70 0.70 0.71 0.89 0.95 -
P/RPS 0.77 0.78 0.92 0.94 1.19 0.96 1.77 -42.49%
P/EPS -4.85 -5.14 -6.73 -6.03 -3.26 -4.70 -3.89 15.79%
EY -20.61 -19.45 -14.86 -16.57 -30.68 -21.27 -25.68 -13.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 1.69 2.06 1.94 1.78 0.95 1.94 15.83%

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