[GPACKET] QoQ TTM Result on 30-Jun-2013

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
06-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013
Profit Trend
QoQ- 37.77%
YoY- 64.92%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 585,311 603,430 604,234 299,546 437,834 565,999 580,878 0.50%
PBT -108,654 -125,717 -130,042 -56,033 -88,482 -118,012 -149,746 -19.26%
Tax 1,407 -730 497 57 -148 -353 631 70.76%
NP -107,247 -126,447 -129,545 -55,976 -88,630 -118,365 -149,115 -19.74%
-
NP to SH -47,907 -66,326 -69,559 -29,497 -47,397 -62,114 -77,288 -27.32%
-
Tax Rate - - - - - - - -
Total Cost 692,558 729,877 733,779 355,522 526,464 684,364 729,993 -3.45%
-
Net Worth 76,229 75,105 89,248 0 0 162,285 105,096 -19.28%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 76,229 75,105 89,248 0 0 162,285 105,096 -19.28%
NOSH 692,999 682,777 686,523 683,241 682,931 705,590 700,640 -0.72%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -18.32% -20.95% -21.44% -18.69% -20.24% -20.91% -25.67% -
ROE -62.85% -88.31% -77.94% 0.00% 0.00% -38.27% -73.54% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 84.46 88.38 88.01 43.84 64.11 80.22 82.91 1.24%
EPS -6.91 -9.71 -10.13 -4.32 -6.94 -8.80 -11.03 -26.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.13 0.00 0.00 0.23 0.15 -18.69%
Adjusted Per Share Value based on latest NOSH - 683,241
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 25.44 26.23 26.26 13.02 19.03 24.60 25.25 0.50%
EPS -2.08 -2.88 -3.02 -1.28 -2.06 -2.70 -3.36 -27.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0331 0.0326 0.0388 0.00 0.00 0.0705 0.0457 -19.36%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.455 0.45 0.565 0.405 0.355 0.44 0.43 -
P/RPS 0.54 0.51 0.64 0.92 0.55 0.55 0.52 2.55%
P/EPS -6.58 -4.63 -5.58 -9.38 -5.12 -5.00 -3.90 41.76%
EY -15.19 -21.59 -17.93 -10.66 -19.55 -20.01 -25.65 -29.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.14 4.09 4.35 0.00 0.00 1.91 2.87 27.69%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/05/14 28/02/14 25/11/13 06/08/13 21/05/13 25/02/13 28/11/12 -
Price 0.39 0.42 0.51 0.33 0.405 0.38 0.47 -
P/RPS 0.46 0.48 0.58 0.75 0.63 0.47 0.57 -13.33%
P/EPS -5.64 -4.32 -5.03 -7.64 -5.84 -4.32 -4.26 20.59%
EY -17.73 -23.13 -19.87 -13.08 -17.14 -23.17 -23.47 -17.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.55 3.82 3.92 0.00 0.00 1.65 3.13 8.76%

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