[GPACKET] QoQ Cumulative 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- 86.75%
YoY- 57.15%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 538,526 383,930 249,516 121,709 393,968 277,714 176,822 109.68%
PBT -177,781 -118,122 -74,105 -37,458 -225,871 109,568 -79,496 70.76%
Tax 85 -1,161 -857 -435 308 -219,133 -1,157 -
NP -177,696 -119,283 -74,962 -37,893 -225,563 -109,565 -80,653 69.07%
-
NP to SH -85,725 -58,570 -34,246 -19,007 -143,397 -56,824 -80,388 4.36%
-
Tax Rate - - - - - 200.00% - -
Total Cost 716,222 503,213 324,478 159,602 619,531 387,279 257,475 97.42%
-
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% -24.72% -15.29% -8.06% -54.45% -15.11% -24.90% -
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 58.34 37.89 18.57 59.84 69.40 26.84 109.40%
EPS -13.40 -8.90 -5.20 -2.90 -21.80 -8.60 -12.20 6.43%
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 16.69 10.85 5.29 17.12 12.07 7.69 109.62%
EPS -3.73 -2.55 -1.49 -0.83 -6.23 -2.47 -3.49 4.52%
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 0.99 2.19 3.50 1.24 1.34 3.65 -66.32%
P/EPS -4.47 -6.52 -15.96 -22.41 -3.40 -6.55 -8.03 -32.25%
EY -22.39 -15.34 -6.27 -4.46 -29.43 -15.27 -12.45 47.72%
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 1.05 1.85 3.77 1.19 1.28 3.54 -63.73%
P/EPS -4.85 -6.85 -13.46 -24.14 -3.26 -6.27 -7.79 -27.02%
EY -20.61 -14.59 -7.43 -4.14 -30.68 -15.96 -12.84 36.97%
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