[GPACKET] QoQ 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- -1086.64%
YoY- -127.29%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
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 24,534 18,172 22,445 22,344 26,459 29,413 35,557 -21.82%
PBT -38,523 -10,784 -5,607 -2,845 344 6,877 13,157 -
Tax -944 -110 -972 -509 -113 -431 -205 175.50%
NP -39,467 -10,894 -6,579 -3,354 231 6,446 12,952 -
-
NP to SH -37,331 -10,289 -4,889 -2,733 277 6,606 13,263 -
-
Tax Rate - - - - 32.85% 6.27% 1.56% -
Total Cost 64,001 29,066 29,024 25,698 26,228 22,967 22,605 99.50%
-
Net Worth 347,138 379,406 397,638 427,031 349,019 402,651 0 -
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 347,138 379,406 397,638 427,031 349,019 402,651 0 -
NOSH 337,027 321,531 325,933 341,624 276,999 314,571 442,100 -16.48%
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 -160.87% -59.95% -29.31% -15.01% 0.87% 21.92% 36.43% -
ROE -10.75% -2.71% -1.23% -0.64% 0.08% 1.64% 0.00% -
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 7.28 5.65 6.89 6.54 9.55 9.35 8.04 -6.37%
EPS -11.00 -3.20 -1.50 -0.80 0.10 2.10 4.00 -
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 0.00 -
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 1.07 0.79 0.98 0.97 1.15 1.28 1.55 -21.80%
EPS -1.62 -0.45 -0.21 -0.12 0.01 0.29 0.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1509 0.1649 0.1728 0.1856 0.1517 0.175 0.00 -
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 14.56 15.04 16.70 33.64 30.36 44.71 108.42 -73.61%
P/EPS -9.57 -26.56 -76.67 -275.00 2,900.00 199.05 290.67 -
EY -10.45 -3.76 -1.30 -0.36 0.03 0.50 0.34 -
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 0.00 -
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 14.70 13.62 16.41 36.85 24.71 30.16 43.77 -51.52%
P/EPS -9.66 -24.06 -75.33 -301.25 2,360.00 134.29 117.33 -
EY -10.35 -4.16 -1.33 -0.33 0.04 0.74 0.85 -
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 0.00 -

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