[GPACKET] YoY 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- -262.82%
YoY- -13576.9%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
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 154,596 116,254 73,540 24,534 26,459 43,128 12,680 51.68%
PBT -59,659 -116,303 -102,459 -38,523 344 17,917 10,699 -
Tax 1,246 305 -1,365 -944 -113 -2,031 -23 -
NP -58,413 -115,998 -103,824 -39,467 231 15,886 10,676 -
-
NP to SH -27,155 -86,182 -100,710 -37,331 277 15,332 10,676 -
-
Tax Rate - - - - 32.85% 11.34% 0.21% -
Total Cost 213,009 232,252 177,364 64,001 26,228 27,242 2,004 117.56%
-
Net Worth 179,316 506,901 364,988 347,138 349,019 389,515 97,701 10.64%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - 20,718 6,470 -
Div Payout % - - - - - 135.14% 60.61% -
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 179,316 506,901 364,988 347,138 349,019 389,515 97,701 10.64%
NOSH 664,133 658,313 598,341 337,027 276,999 414,378 323,515 12.72%
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 -37.78% -99.78% -141.18% -160.87% 0.87% 36.83% 84.20% -
ROE -15.14% -17.00% -27.59% -10.75% 0.08% 3.94% 10.93% -
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 23.28 17.66 12.29 7.28 9.55 10.41 3.92 34.55%
EPS -4.50 -13.10 -15.30 -11.00 0.10 3.70 3.30 -
DPS 0.00 0.00 0.00 0.00 0.00 5.00 2.00 -
NAPS 0.27 0.77 0.61 1.03 1.26 0.94 0.302 -1.84%
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 7.72 5.81 3.67 1.23 1.32 2.15 0.63 51.80%
EPS -1.36 -4.30 -5.03 -1.86 0.01 0.77 0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 1.03 0.32 -
NAPS 0.0895 0.2531 0.1823 0.1733 0.1743 0.1945 0.0488 10.63%
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 2.49 4.19 10.01 14.56 30.36 86.86 104.10 -46.30%
P/EPS -14.19 -5.65 -7.31 -9.57 2,900.00 244.32 123.64 -
EY -7.05 -17.69 -13.68 -10.45 0.03 0.41 0.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.55 0.49 -
P/NAPS 2.15 0.96 2.02 1.03 2.30 9.62 13.51 -26.37%
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 2.71 4.02 9.52 14.70 24.71 105.69 113.28 -46.30%
P/EPS -15.41 -5.42 -6.95 -9.66 2,360.00 297.30 134.55 -
EY -6.49 -18.44 -14.39 -10.35 0.04 0.34 0.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.45 0.45 -
P/NAPS 2.33 0.92 1.92 1.04 1.87 11.70 14.70 -26.42%

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