[GPACKET] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 82.83%
YoY- 22.57%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Cumulative Result
31/03/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 260,737 89,170 441,916 128,165 121,709 86,815 41,489 35.82%
PBT 110,060 152,066 -100,038 -29,530 -37,458 -44,108 -22,495 -
Tax -55,433 -53,905 235 -205 -435 -645 -55 216.47%
NP 54,627 98,161 -99,803 -29,735 -37,893 -44,753 -22,550 -
-
NP to SH 78,151 121,623 -54,035 -14,717 -19,007 -44,361 -22,220 -
-
Tax Rate 50.37% 35.45% - - - - - -
Total Cost 206,110 -8,991 541,719 157,900 159,602 131,568 64,039 21.49%
-
Net Worth 142,092 172,759 90,058 140,480 235,948 357,536 388,850 -15.44%
Dividend
31/03/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 142,092 172,759 90,058 140,480 235,948 357,536 388,850 -15.44%
NOSH 670,833 691,039 692,756 668,954 655,413 662,104 396,785 9.14%
Ratio Analysis
31/03/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 20.95% 110.08% -22.58% -23.20% -31.13% -51.55% -54.35% -
ROE 55.00% 70.40% -60.00% -10.48% -8.06% -12.41% -5.71% -
Per Share
31/03/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 36.70 12.90 63.79 19.16 18.57 13.11 10.46 23.25%
EPS 11.00 17.60 -7.80 -2.20 -2.90 -6.70 -5.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.25 0.13 0.21 0.36 0.54 0.98 -23.26%
Adjusted Per Share Value based on latest NOSH - 668,954
31/03/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 11.33 3.88 19.21 5.57 5.29 3.77 1.80 35.86%
EPS 3.40 5.29 -2.35 -0.64 -0.83 -1.93 -0.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0618 0.0751 0.0391 0.0611 0.1026 0.1554 0.169 -15.42%
Price Multiplier on Financial Quarter End Date
31/03/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 30/09/14 30/09/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.295 0.39 0.565 0.57 0.65 1.17 0.81 -
P/RPS 0.80 3.02 0.00 2.98 3.50 8.92 7.75 -31.49%
P/EPS 2.68 2.22 0.00 -25.91 -22.41 -17.46 -14.46 -
EY 37.29 45.13 0.00 -3.86 -4.46 -5.73 -6.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.56 0.00 2.71 1.81 2.17 0.83 9.99%
Price Multiplier on Announcement Date
31/03/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 24/11/14 25/11/13 23/05/12 24/05/11 13/05/10 22/05/09 -
Price 0.27 0.345 0.51 0.52 0.70 0.94 0.81 -
P/RPS 0.74 2.67 0.00 2.71 3.77 7.17 7.75 -32.38%
P/EPS 2.45 1.96 0.00 -23.64 -24.14 -14.03 -14.46 -
EY 40.74 51.01 0.00 -4.23 -4.14 -7.13 -6.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.38 0.00 2.48 1.94 1.74 0.83 8.44%

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