[GPACKET] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
11-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -53.14%
YoY- -230.63%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 351,254 313,397 279,860 234,534 185,528 140,665 106,640 121.21%
PBT -212,027 -214,332 -206,575 -184,962 -121,026 -99,433 -77,409 95.64%
Tax -1,362 -3,014 -3,038 -2,448 -2,027 -1,645 -2,081 -24.59%
NP -213,389 -217,346 -209,613 -187,410 -123,053 -101,078 -79,490 93.03%
-
NP to SH -157,925 -176,058 -185,246 -182,645 -119,266 -97,710 -74,729 64.60%
-
Tax Rate - - - - - - - -
Total Cost 564,643 530,743 489,473 421,944 308,581 241,743 186,130 109.41%
-
Net Worth 613,775 323,354 357,536 364,988 286,605 362,310 388,850 35.52%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 613,775 323,354 357,536 364,988 286,605 362,310 388,850 35.52%
NOSH 652,952 659,907 662,104 598,341 398,062 398,142 396,785 39.34%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -60.75% -69.35% -74.90% -79.91% -66.33% -71.86% -74.54% -
ROE -25.73% -54.45% -51.81% -50.04% -41.61% -26.97% -19.22% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 53.79 47.49 42.27 39.20 46.61 35.33 26.88 58.73%
EPS -24.19 -26.68 -27.98 -30.53 -29.96 -24.54 -18.83 18.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.49 0.54 0.61 0.72 0.91 0.98 -2.73%
Adjusted Per Share Value based on latest NOSH - 598,341
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 15.27 13.62 12.16 10.19 8.06 6.11 4.64 121.08%
EPS -6.86 -7.65 -8.05 -7.94 -5.18 -4.25 -3.25 64.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2668 0.1405 0.1554 0.1586 0.1246 0.1575 0.169 35.54%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.93 0.98 1.17 1.23 0.71 0.72 0.81 -
P/RPS 1.73 2.06 2.77 3.14 1.52 2.04 3.01 -30.84%
P/EPS -3.85 -3.67 -4.18 -4.03 -2.37 -2.93 -4.30 -7.09%
EY -26.01 -27.22 -23.91 -24.82 -42.20 -34.09 -23.25 7.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 2.00 2.17 2.02 0.99 0.79 0.83 12.45%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 15/11/10 16/08/10 13/05/10 11/02/10 12/11/09 13/08/09 22/05/09 -
Price 0.89 0.95 0.94 1.17 1.38 0.85 0.81 -
P/RPS 1.65 2.00 2.22 2.98 2.96 2.41 3.01 -32.99%
P/EPS -3.68 -3.56 -3.36 -3.83 -4.61 -3.46 -4.30 -9.85%
EY -27.18 -28.08 -29.76 -26.09 -21.71 -28.87 -23.25 10.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.94 1.74 1.92 1.92 0.93 0.83 9.41%

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