[GPACKET] QoQ TTM 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- -213.27%
YoY- -283.17%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 185,528 140,665 106,640 87,495 89,420 100,661 113,773 38.50%
PBT -121,026 -99,433 -77,409 -57,759 -18,892 -1,231 17,533 -
Tax -2,027 -1,645 -2,081 -2,535 -1,704 -2,025 -1,258 37.40%
NP -123,053 -101,078 -79,490 -60,294 -20,596 -3,256 16,275 -
-
NP to SH -119,266 -97,710 -74,729 -55,242 -17,634 -739 17,413 -
-
Tax Rate - - - - - - 7.18% -
Total Cost 308,581 241,743 186,130 147,789 110,016 103,917 97,498 115.41%
-
Net Worth 286,605 362,310 388,850 347,138 379,406 397,638 427,031 -23.32%
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 286,605 362,310 388,850 347,138 379,406 397,638 427,031 -23.32%
NOSH 398,062 398,142 396,785 337,027 321,531 325,933 341,624 10.72%
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 -66.33% -71.86% -74.54% -68.91% -23.03% -3.23% 14.30% -
ROE -41.61% -26.97% -19.22% -15.91% -4.65% -0.19% 4.08% -
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 46.61 35.33 26.88 25.96 27.81 30.88 33.30 25.10%
EPS -29.96 -24.54 -18.83 -16.39 -5.48 -0.23 5.10 -
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 8.79 6.66 5.05 4.14 4.24 4.77 5.39 38.50%
EPS -5.65 -4.63 -3.54 -2.62 -0.84 -0.04 0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1358 0.1716 0.1842 0.1644 0.1797 0.1884 0.2023 -23.31%
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 1.52 2.04 3.01 4.08 3.06 3.72 6.61 -62.43%
P/EPS -2.37 -2.93 -4.30 -6.47 -15.50 -507.20 43.16 -
EY -42.20 -34.09 -23.25 -15.46 -6.45 -0.20 2.32 -
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 2.96 2.41 3.01 4.12 2.77 3.66 7.24 -44.88%
P/EPS -4.61 -3.46 -4.30 -6.53 -14.04 -498.38 47.28 -
EY -21.71 -28.87 -23.25 -15.32 -7.12 -0.20 2.11 -
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