[GPACKET] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
16-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -208.43%
YoY- -283.17%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 160,994 97,959 41,489 87,495 62,961 44,789 22,344 272.60%
PBT -82,503 -50,126 -22,495 -57,759 -19,236 -8,452 2,845 -
Tax -1,083 -591 -55 -2,535 -1,591 -1,481 -6,199 -68.71%
NP -83,586 -50,717 -22,550 -60,294 -20,827 -9,933 -3,354 751.52%
-
NP to SH -81,935 -50,090 -22,220 -55,242 -17,911 -7,622 -2,733 863.06%
-
Tax Rate - - - - - - 217.89% -
Total Cost 244,580 148,676 64,039 147,789 83,788 54,722 25,698 348.48%
-
Net Worth 287,771 364,655 388,850 341,165 384,272 404,297 427,031 -23.11%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 287,771 364,655 388,850 341,165 384,272 404,297 427,031 -23.11%
NOSH 399,682 400,720 396,785 331,228 325,654 331,391 341,624 11.02%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -51.92% -51.77% -54.35% -68.91% -33.08% -22.18% -15.01% -
ROE -28.47% -13.74% -5.71% -16.19% -4.66% -1.89% -0.64% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 40.28 24.45 10.46 26.42 19.33 13.52 6.54 235.63%
EPS -20.50 -12.50 -5.60 -17.00 -5.50 -2.30 -0.80 767.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.91 0.98 1.03 1.18 1.22 1.25 -30.74%
Adjusted Per Share Value based on latest NOSH - 337,027
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 7.00 4.26 1.80 3.80 2.74 1.95 0.97 272.98%
EPS -3.56 -2.18 -0.97 -2.40 -0.78 -0.33 -0.12 856.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1251 0.1585 0.169 0.1483 0.167 0.1757 0.1856 -23.10%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.71 0.72 0.81 1.06 0.85 1.15 2.20 -
P/RPS 1.76 2.95 7.75 4.01 4.40 8.51 33.64 -85.98%
P/EPS -3.46 -5.76 -14.46 -6.36 -15.45 -50.00 -275.00 -94.57%
EY -28.87 -17.36 -6.91 -15.73 -6.47 -2.00 -0.36 1754.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.79 0.83 1.03 0.72 0.94 1.76 -31.83%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 12/11/09 13/08/09 22/05/09 16/02/09 14/11/08 20/08/08 21/05/08 -
Price 1.38 0.85 0.81 1.07 0.77 1.13 2.41 -
P/RPS 3.43 3.48 7.75 4.05 3.98 8.36 36.85 -79.43%
P/EPS -6.73 -6.80 -14.46 -6.42 -14.00 -49.13 -301.25 -92.04%
EY -14.86 -14.71 -6.91 -15.59 -7.14 -2.04 -0.33 1162.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 0.93 0.83 1.04 0.65 0.93 1.93 -0.34%

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