[GPACKET] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
11-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -67.19%
YoY- -230.63%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 517,719 538,526 393,968 217,815 87,495 122,836 98,931 20.17%
PBT 20,145 -177,781 -225,871 -184,962 -57,759 30,993 58,558 -11.17%
Tax -46,497 85 308 -2,448 -2,535 -1,977 -2,446 38.68%
NP -26,352 -177,696 -225,563 -187,410 -60,294 29,016 56,112 -
-
NP to SH -2,966 -85,725 -143,397 -182,645 -55,242 30,159 55,286 -
-
Tax Rate 230.81% - - - - 6.38% 4.18% -
Total Cost 544,071 716,222 619,531 405,225 147,789 93,820 42,819 32.61%
-
Net Worth 66,735 171,625 263,358 274,327 341,165 345,457 486,672 -19.79%
Dividend
31/12/15 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - 19,466 -
Div Payout % - - - - - - 35.21% -
Equity
31/12/15 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 66,735 171,625 263,358 274,327 341,165 345,457 486,672 -19.79%
NOSH 741,499 660,097 658,395 449,716 331,228 274,172 389,338 7.41%
Ratio Analysis
31/12/15 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -5.09% -33.00% -57.25% -86.04% -68.91% 23.62% 56.72% -
ROE -4.44% -49.95% -54.45% -66.58% -16.19% 8.73% 11.36% -
Per Share
31/12/15 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 69.82 81.58 59.84 48.43 26.42 44.80 25.41 11.87%
EPS -0.40 -13.40 -21.80 -27.80 -17.00 11.00 18.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 0.09 0.26 0.40 0.61 1.03 1.26 1.25 -25.33%
Adjusted Per Share Value based on latest NOSH - 598,341
31/12/15 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 22.50 23.41 17.12 9.47 3.80 5.34 4.30 20.17%
EPS -0.13 -3.73 -6.23 -7.94 -2.40 1.31 2.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.85 -
NAPS 0.029 0.0746 0.1145 0.1192 0.1483 0.1502 0.2115 -19.79%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/15 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.265 0.58 0.74 1.23 1.06 2.90 9.04 -
P/RPS 0.00 0.71 1.24 2.54 4.01 6.47 35.58 -
P/EPS 0.00 -4.47 -3.40 -3.03 -6.36 26.36 63.66 -
EY 0.00 -22.39 -29.43 -33.02 -15.73 3.79 1.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.55 -
P/NAPS 3.31 2.23 1.85 2.02 1.03 2.30 7.23 -8.31%
Price Multiplier on Announcement Date
31/12/15 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 24/02/16 23/02/12 17/02/11 11/02/10 16/02/09 28/02/08 15/02/07 -
Price 0.265 0.63 0.71 1.17 1.07 2.36 11.00 -
P/RPS 0.00 0.77 1.19 2.42 4.05 5.27 43.29 -
P/EPS 0.00 -4.85 -3.26 -2.88 -6.42 21.45 77.46 -
EY 0.00 -20.61 -30.68 -34.71 -15.59 4.66 1.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.45 -
P/NAPS 3.31 2.42 1.78 1.92 1.04 1.87 8.80 -10.28%

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