[GPACKET] YoY Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 9.08%
YoY- -7.78%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 350,436 260,737 356,680 589,221 512,660 486,836 347,260 0.15%
PBT 79,316 110,060 608,264 -133,384 -118,120 -149,832 -176,432 -
Tax -1,616 -55,433 -215,620 313 -820 -1,740 -2,580 -7.49%
NP 77,700 54,627 392,644 -133,070 -118,940 -151,572 -179,012 -
-
NP to SH 77,724 78,151 486,492 -72,046 -58,868 -76,028 -177,444 -
-
Tax Rate 2.04% 50.37% 35.45% - - - - -
Total Cost 272,736 206,110 -35,964 722,291 631,600 638,408 526,272 -10.36%
-
Net Worth 76,336 142,092 172,759 90,058 140,480 235,948 357,536 -22.67%
Dividend
31/03/16 31/03/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 76,336 142,092 172,759 90,058 140,480 235,948 357,536 -22.67%
NOSH 693,964 670,833 691,039 692,756 668,954 655,413 662,104 0.78%
Ratio Analysis
31/03/16 31/03/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 22.17% 20.95% 110.08% -22.58% -23.20% -31.13% -51.55% -
ROE 101.82% 55.00% 281.60% -80.00% -41.90% -32.22% -49.63% -
Per Share
31/03/16 31/03/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 50.50 36.70 51.61 85.05 76.64 74.28 52.45 -0.62%
EPS 11.20 11.00 70.40 -10.40 -8.80 -11.60 -26.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.20 0.25 0.13 0.21 0.36 0.54 -23.27%
Adjusted Per Share Value based on latest NOSH - 686,523
31/03/16 31/03/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 15.23 11.33 15.50 25.61 22.28 21.16 15.09 0.15%
EPS 3.38 3.40 21.15 -3.13 -2.56 -3.30 -7.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0332 0.0618 0.0751 0.0391 0.0611 0.1026 0.1554 -22.66%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 30/09/14 30/09/13 30/03/12 31/03/11 31/03/10 -
Price 0.24 0.295 0.39 0.565 0.57 0.65 1.17 -
P/RPS 0.48 0.80 0.76 0.00 0.74 0.88 2.23 -22.56%
P/EPS 2.14 2.68 0.55 0.00 -6.48 -5.60 -4.37 -
EY 46.67 37.29 180.51 0.00 -15.44 -17.85 -22.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 1.47 1.56 0.00 2.71 1.81 2.17 0.07%
Price Multiplier on Announcement Date
31/03/16 31/03/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 28/05/15 24/11/14 25/11/13 23/05/12 24/05/11 13/05/10 -
Price 0.255 0.27 0.345 0.51 0.52 0.70 0.94 -
P/RPS 0.50 0.74 0.67 0.00 0.68 0.94 1.79 -19.13%
P/EPS 2.28 2.45 0.49 0.00 -5.91 -6.03 -3.51 -
EY 43.92 40.74 204.06 0.00 -16.92 -16.57 -28.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.32 1.35 1.38 0.00 2.48 1.94 1.74 4.90%

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