[GPACKET] QoQ TTM Result on 30-Sep-2013 [#1]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -135.82%
YoY- 10.0%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 506,864 585,311 603,430 604,234 299,546 437,834 565,999 -7.11%
PBT -67,465 -108,654 -125,717 -130,042 -56,033 -88,482 -118,012 -31.18%
Tax -86,925 1,407 -730 497 57 -148 -353 3868.50%
NP -154,390 -107,247 -126,447 -129,545 -55,976 -88,630 -118,365 19.43%
-
NP to SH -78,413 -47,907 -66,326 -69,559 -29,497 -47,397 -62,114 16.85%
-
Tax Rate - - - - - - - -
Total Cost 661,254 692,558 729,877 733,779 355,522 526,464 684,364 -2.27%
-
Net Worth 20,679 76,229 75,105 89,248 0 0 162,285 -74.77%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 20,679 76,229 75,105 89,248 0 0 162,285 -74.77%
NOSH 689,315 692,999 682,777 686,523 683,241 682,931 705,590 -1.54%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -30.46% -18.32% -20.95% -21.44% -18.69% -20.24% -20.91% -
ROE -379.18% -62.85% -88.31% -77.94% 0.00% 0.00% -38.27% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 73.53 84.46 88.38 88.01 43.84 64.11 80.22 -5.65%
EPS -11.38 -6.91 -9.71 -10.13 -4.32 -6.94 -8.80 18.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.11 0.11 0.13 0.00 0.00 0.23 -74.37%
Adjusted Per Share Value based on latest NOSH - 686,523
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 22.03 25.44 26.23 26.26 13.02 19.03 24.60 -7.11%
EPS -3.41 -2.08 -2.88 -3.02 -1.28 -2.06 -2.70 16.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.009 0.0331 0.0326 0.0388 0.00 0.00 0.0705 -74.74%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.35 0.455 0.45 0.565 0.405 0.355 0.44 -
P/RPS 0.48 0.54 0.51 0.64 0.92 0.55 0.55 -8.69%
P/EPS -3.08 -6.58 -4.63 -5.58 -9.38 -5.12 -5.00 -27.66%
EY -32.50 -15.19 -21.59 -17.93 -10.66 -19.55 -20.01 38.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.67 4.14 4.09 4.35 0.00 0.00 1.91 235.32%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 21/05/14 28/02/14 25/11/13 06/08/13 21/05/13 25/02/13 -
Price 0.35 0.39 0.42 0.51 0.33 0.405 0.38 -
P/RPS 0.48 0.46 0.48 0.58 0.75 0.63 0.47 1.41%
P/EPS -3.08 -5.64 -4.32 -5.03 -7.64 -5.84 -4.32 -20.24%
EY -32.50 -17.73 -23.13 -19.87 -13.08 -17.14 -23.17 25.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.67 3.55 3.82 3.92 0.00 0.00 1.65 269.78%

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