[GPACKET] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
20-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -39.44%
YoY- -132.75%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 499,032 353,644 195,918 89,578 133,928 50,694 32,268 57.81%
PBT -148,210 -158,992 -100,252 -16,904 47,544 36,128 23,434 -
Tax -1,714 -2,314 -1,182 -2,962 -2,866 -30 -40 87.01%
NP -149,924 -161,306 -101,434 -19,866 44,678 36,098 23,394 -
-
NP to SH -68,492 -160,776 -100,180 -15,244 46,552 36,098 23,394 -
-
Tax Rate - - - - 6.03% 0.08% 0.17% -
Total Cost 648,956 514,950 297,352 109,444 89,250 14,596 8,874 104.42%
-
Net Worth 223,916 322,869 364,655 404,297 425,234 195,223 51,801 27.61%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 223,916 322,869 364,655 404,297 425,234 195,223 51,801 27.61%
NOSH 658,576 658,918 400,720 331,391 447,615 368,346 278,500 15.41%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin -30.04% -45.61% -51.77% -22.18% 33.36% 71.21% 72.50% -
ROE -30.59% -49.80% -27.47% -3.77% 10.95% 18.49% 45.16% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 75.77 53.67 48.89 27.03 29.92 13.76 11.59 36.72%
EPS -10.40 -24.40 -25.00 -4.60 10.40 9.80 8.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.49 0.91 1.22 0.95 0.53 0.186 10.57%
Adjusted Per Share Value based on latest NOSH - 325,933
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 21.69 15.37 8.52 3.89 5.82 2.20 1.40 57.85%
EPS -2.98 -6.99 -4.35 -0.66 2.02 1.57 1.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0973 0.1403 0.1585 0.1757 0.1848 0.0849 0.0225 27.62%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.83 0.98 0.72 1.15 8.72 5.76 1.61 -
P/RPS 1.10 1.83 1.47 4.25 29.14 41.85 13.90 -34.46%
P/EPS -7.98 -4.02 -2.88 -25.00 83.85 58.78 19.17 -
EY -12.53 -24.90 -34.72 -4.00 1.19 1.70 5.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 2.00 0.79 0.94 9.18 10.87 8.66 -19.02%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 15/08/11 16/08/10 13/08/09 20/08/08 16/08/07 15/08/06 29/08/05 -
Price 0.70 0.95 0.85 1.13 3.52 7.36 2.38 -
P/RPS 0.92 1.77 1.74 4.18 11.76 53.48 20.54 -40.39%
P/EPS -6.73 -3.89 -3.40 -24.57 33.85 75.10 28.33 -
EY -14.86 -25.68 -29.41 -4.07 2.95 1.33 3.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 1.94 0.93 0.93 3.71 13.89 12.80 -26.23%

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