[GPACKET] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -60.89%
YoY- -713.03%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 512,660 486,836 347,260 165,956 89,376 125,628 45,968 49.41%
PBT -118,120 -149,832 -176,432 -89,980 11,380 42,460 31,752 -
Tax -820 -1,740 -2,580 -220 -24,796 -3,472 -36 68.28%
NP -118,940 -151,572 -179,012 -90,200 -13,416 38,988 31,716 -
-
NP to SH -58,868 -76,028 -177,444 -88,880 -10,932 40,052 31,716 -
-
Tax Rate - - - - 217.89% 8.18% 0.11% -
Total Cost 631,600 638,408 526,272 256,156 102,792 86,640 14,252 88.00%
-
Net Worth 140,480 235,948 357,536 388,850 427,031 417,933 115,330 3.33%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 140,480 235,948 357,536 388,850 427,031 417,933 115,330 3.33%
NOSH 668,954 655,413 662,104 396,785 341,624 435,347 360,409 10.84%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -23.20% -31.13% -51.55% -54.35% -15.01% 31.03% 69.00% -
ROE -41.90% -32.22% -49.63% -22.86% -2.56% 9.58% 27.50% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 76.64 74.28 52.45 41.83 26.16 28.86 12.75 34.80%
EPS -8.80 -11.60 -26.80 -22.40 -3.20 9.20 8.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.36 0.54 0.98 1.25 0.96 0.32 -6.77%
Adjusted Per Share Value based on latest NOSH - 396,785
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 22.28 21.16 15.09 7.21 3.88 5.46 2.00 49.39%
EPS -2.56 -3.30 -7.71 -3.86 -0.48 1.74 1.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0611 0.1026 0.1554 0.169 0.1856 0.1817 0.0501 3.36%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.57 0.65 1.17 0.81 2.20 9.80 5.00 -
P/RPS 0.74 0.88 2.23 1.94 8.41 33.96 39.20 -48.36%
P/EPS -6.48 -5.60 -4.37 -3.62 -68.75 106.52 56.82 -
EY -15.44 -17.85 -22.91 -27.65 -1.45 0.94 1.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.71 1.81 2.17 0.83 1.76 10.21 15.63 -25.30%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 23/05/12 24/05/11 13/05/10 22/05/09 21/05/08 10/05/07 28/04/06 -
Price 0.52 0.70 0.94 0.81 2.41 9.52 5.24 -
P/RPS 0.68 0.94 1.79 1.94 9.21 32.99 41.08 -49.48%
P/EPS -5.91 -6.03 -3.51 -3.62 -75.31 103.48 59.55 -
EY -16.92 -16.57 -28.51 -27.65 -1.33 0.97 1.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.48 1.94 1.74 0.83 1.93 9.92 16.38 -26.97%

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