[GPACKET] QoQ TTM Result on 31-Mar-2013

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013
Profit Trend
QoQ- 23.69%
YoY- 41.8%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 603,430 604,234 299,546 437,834 565,999 580,878 555,463 5.66%
PBT -125,717 -130,042 -56,033 -88,482 -118,012 -149,746 -165,655 -16.75%
Tax -730 497 57 -148 -353 631 532 -
NP -126,447 -129,545 -55,976 -88,630 -118,365 -149,115 -165,123 -16.25%
-
NP to SH -66,326 -69,559 -29,497 -47,397 -62,114 -77,288 -84,096 -14.59%
-
Tax Rate - - - - - - - -
Total Cost 729,877 733,779 355,522 526,464 684,364 729,993 720,586 0.85%
-
Net Worth 75,105 89,248 0 0 162,285 105,096 112,703 -23.64%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 75,105 89,248 0 0 162,285 105,096 112,703 -23.64%
NOSH 682,777 686,523 683,241 682,931 705,590 700,640 662,962 1.97%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -20.95% -21.44% -18.69% -20.24% -20.91% -25.67% -29.73% -
ROE -88.31% -77.94% 0.00% 0.00% -38.27% -73.54% -74.62% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 88.38 88.01 43.84 64.11 80.22 82.91 83.78 3.61%
EPS -9.71 -10.13 -4.32 -6.94 -8.80 -11.03 -12.68 -16.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.13 0.00 0.00 0.23 0.15 0.17 -25.13%
Adjusted Per Share Value based on latest NOSH - 682,931
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 26.23 26.26 13.02 19.03 24.60 25.25 24.14 5.67%
EPS -2.88 -3.02 -1.28 -2.06 -2.70 -3.36 -3.66 -14.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0326 0.0388 0.00 0.00 0.0705 0.0457 0.049 -23.73%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.45 0.565 0.405 0.355 0.44 0.43 0.49 -
P/RPS 0.51 0.64 0.92 0.55 0.55 0.52 0.58 -8.19%
P/EPS -4.63 -5.58 -9.38 -5.12 -5.00 -3.90 -3.86 12.85%
EY -21.59 -17.93 -10.66 -19.55 -20.01 -25.65 -25.89 -11.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.09 4.35 0.00 0.00 1.91 2.87 2.88 26.26%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 25/11/13 06/08/13 21/05/13 25/02/13 28/11/12 30/08/12 -
Price 0.42 0.51 0.33 0.405 0.38 0.47 0.46 -
P/RPS 0.48 0.58 0.75 0.63 0.47 0.57 0.55 -8.65%
P/EPS -4.32 -5.03 -7.64 -5.84 -4.32 -4.26 -3.63 12.26%
EY -23.13 -19.87 -13.08 -17.14 -23.17 -23.47 -27.58 -11.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.82 3.92 0.00 0.00 1.65 3.13 2.71 25.63%

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