[GPACKET] YoY Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
16-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -131.32%
YoY- -283.17%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 538,526 393,968 217,815 87,495 122,836 98,931 39,379 54.60%
PBT -177,781 -225,871 -184,962 -57,759 30,993 58,558 30,737 -
Tax 85 308 -2,448 -2,535 -1,977 -2,446 -45 -
NP -177,696 -225,563 -187,410 -60,294 29,016 56,112 30,692 -
-
NP to SH -85,725 -143,397 -182,645 -55,242 30,159 55,286 30,692 -
-
Tax Rate - - - - 6.38% 4.18% 0.15% -
Total Cost 716,222 619,531 405,225 147,789 93,820 42,819 8,687 108.55%
-
Net Worth 171,625 263,358 274,327 341,165 345,457 486,672 97,568 9.86%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - 19,466 6,461 -
Div Payout % - - - - - 35.21% 21.05% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 171,625 263,358 274,327 341,165 345,457 486,672 97,568 9.86%
NOSH 660,097 658,395 449,716 331,228 274,172 389,338 323,073 12.64%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin -33.00% -57.25% -86.04% -68.91% 23.62% 56.72% 77.94% -
ROE -49.95% -54.45% -66.58% -16.19% 8.73% 11.36% 31.46% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 81.58 59.84 48.43 26.42 44.80 25.41 12.19 37.25%
EPS -13.40 -21.80 -27.80 -17.00 11.00 18.90 9.50 -
DPS 0.00 0.00 0.00 0.00 0.00 5.00 2.00 -
NAPS 0.26 0.40 0.61 1.03 1.26 1.25 0.302 -2.46%
Adjusted Per Share Value based on latest NOSH - 337,027
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 23.41 17.12 9.47 3.80 5.34 4.30 1.71 54.63%
EPS -3.73 -6.23 -7.94 -2.40 1.31 2.40 1.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.85 0.28 -
NAPS 0.0746 0.1145 0.1192 0.1483 0.1502 0.2115 0.0424 9.86%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.58 0.74 1.23 1.06 2.90 9.04 4.08 -
P/RPS 0.71 1.24 2.54 4.01 6.47 35.58 33.47 -47.37%
P/EPS -4.47 -3.40 -3.03 -6.36 26.36 63.66 42.95 -
EY -22.39 -29.43 -33.02 -15.73 3.79 1.57 2.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.55 0.49 -
P/NAPS 2.23 1.85 2.02 1.03 2.30 7.23 13.51 -25.92%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 23/02/12 17/02/11 11/02/10 16/02/09 28/02/08 15/02/07 20/02/06 -
Price 0.63 0.71 1.17 1.07 2.36 11.00 4.44 -
P/RPS 0.77 1.19 2.42 4.05 5.27 43.29 36.43 -47.40%
P/EPS -4.85 -3.26 -2.88 -6.42 21.45 77.46 46.74 -
EY -20.61 -30.68 -34.71 -15.59 4.66 1.29 2.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.45 0.45 -
P/NAPS 2.42 1.78 1.92 1.04 1.87 8.80 14.70 -25.95%

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