[GPACKET] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
15-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 29.31%
YoY- 30.65%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 417,857 426,282 383,930 277,714 160,994 62,961 96,377 20.10%
PBT 58,427 -90,086 -118,122 109,568 -82,503 -19,236 30,649 8.39%
Tax -56,042 -616 -1,161 -219,133 -1,083 -1,591 -1,864 52.97%
NP 2,385 -90,702 -119,283 -109,565 -83,586 -20,827 28,785 -26.73%
-
NP to SH 25,765 -50,133 -58,570 -56,824 -81,935 -17,911 29,882 -1.83%
-
Tax Rate 95.92% - - 200.00% - - 6.08% -
Total Cost 415,472 516,984 503,213 387,279 244,580 83,788 67,592 25.46%
-
Net Worth 83,736 100,266 236,912 376,158 287,771 384,272 326,914 -15.64%
Dividend
30/09/15 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 83,736 100,266 236,912 376,158 287,771 384,272 326,914 -15.64%
NOSH 644,125 668,440 658,089 400,169 399,682 325,654 255,401 12.24%
Ratio Analysis
30/09/15 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 0.57% -21.28% -31.07% -39.45% -51.92% -33.08% 29.87% -
ROE 30.77% -50.00% -24.72% -15.11% -28.47% -4.66% 9.14% -
Per Share
30/09/15 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 64.87 63.77 58.34 69.40 40.28 19.33 37.74 7.00%
EPS 4.00 -7.50 -8.90 -8.60 -20.50 -5.50 11.70 -12.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.15 0.36 0.94 0.72 1.18 1.28 -24.85%
Adjusted Per Share Value based on latest NOSH - 652,952
30/09/15 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 18.16 18.53 16.69 12.07 7.00 2.74 4.19 20.10%
EPS 1.12 -2.18 -2.55 -2.47 -3.56 -0.78 1.30 -1.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0364 0.0436 0.103 0.1635 0.1251 0.167 0.1421 -15.64%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/15 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.23 0.43 0.58 0.93 0.71 0.85 4.18 -
P/RPS 0.35 0.67 0.99 1.34 1.76 4.40 11.08 -35.05%
P/EPS 5.75 -5.73 -6.52 -6.55 -3.46 -15.45 35.73 -20.40%
EY 17.39 -17.44 -15.34 -15.27 -28.87 -6.47 2.80 25.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 2.87 1.61 0.99 0.99 0.72 3.27 -7.38%
Price Multiplier on Announcement Date
30/09/15 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 26/11/15 28/11/12 23/11/11 15/11/10 12/11/09 14/11/08 14/11/07 -
Price 0.28 0.47 0.61 0.89 1.38 0.77 2.82 -
P/RPS 0.43 0.74 1.05 1.28 3.43 3.98 7.47 -29.99%
P/EPS 7.00 -6.27 -6.85 -6.27 -6.73 -14.00 24.10 -14.30%
EY 14.29 -15.96 -14.59 -15.96 -14.86 -7.14 4.15 16.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 3.13 1.69 0.95 1.92 0.65 2.20 -0.28%

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