[GPACKET] QoQ TTM Result on 31-Mar-2014

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014
Profit Trend
QoQ- 27.77%
YoY- -1.08%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 390,672 454,376 506,864 585,311 603,430 604,234 299,546 19.31%
PBT 118,097 114,873 -67,465 -108,654 -125,717 -130,042 -56,033 -
Tax -141,335 -141,401 -86,925 1,407 -730 497 57 -
NP -23,238 -26,528 -154,390 -107,247 -126,447 -129,545 -55,976 -44.26%
-
NP to SH 46,569 57,627 -78,413 -47,907 -66,326 -69,559 -29,497 -
-
Tax Rate 119.68% 123.09% - - - - - -
Total Cost 413,910 480,904 661,254 692,558 729,877 733,779 355,522 10.63%
-
Net Worth 151,075 172,759 20,679 76,229 75,105 89,248 0 -
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 151,075 172,759 20,679 76,229 75,105 89,248 0 -
NOSH 686,705 691,039 689,315 692,999 682,777 686,523 683,241 0.33%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -5.95% -5.84% -30.46% -18.32% -20.95% -21.44% -18.69% -
ROE 30.83% 33.36% -379.18% -62.85% -88.31% -77.94% 0.00% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 56.89 65.75 73.53 84.46 88.38 88.01 43.84 18.91%
EPS 6.78 8.34 -11.38 -6.91 -9.71 -10.13 -4.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.25 0.03 0.11 0.11 0.13 0.00 -
Adjusted Per Share Value based on latest NOSH - 692,999
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 16.98 19.75 22.03 25.44 26.23 26.26 13.02 19.30%
EPS 2.02 2.50 -3.41 -2.08 -2.88 -3.02 -1.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0657 0.0751 0.009 0.0331 0.0326 0.0388 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.32 0.39 0.35 0.455 0.45 0.565 0.405 -
P/RPS 0.56 0.59 0.48 0.54 0.51 0.64 0.92 -28.11%
P/EPS 4.72 4.68 -3.08 -6.58 -4.63 -5.58 -9.38 -
EY 21.19 21.38 -32.50 -15.19 -21.59 -17.93 -10.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.56 11.67 4.14 4.09 4.35 0.00 -
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 24/11/14 29/08/14 21/05/14 28/02/14 25/11/13 06/08/13 -
Price 0.32 0.345 0.35 0.39 0.42 0.51 0.33 -
P/RPS 0.56 0.52 0.48 0.46 0.48 0.58 0.75 -17.65%
P/EPS 4.72 4.14 -3.08 -5.64 -4.32 -5.03 -7.64 -
EY 21.19 24.17 -32.50 -17.73 -23.13 -19.87 -13.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.38 11.67 3.55 3.82 3.92 0.00 -

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