[GPACKET] YoY 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- -216.25%
YoY- -169.78%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
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 99,862 154,596 116,254 73,540 24,534 26,459 43,128 9.77%
PBT -38,283 -59,659 -116,303 -102,459 -38,523 344 17,917 -
Tax 9,545 1,246 305 -1,365 -944 -113 -2,031 -
NP -28,738 -58,413 -115,998 -103,824 -39,467 231 15,886 -
-
NP to SH -28,732 -27,155 -86,182 -100,710 -37,331 277 15,332 -
-
Tax Rate - - - - - 32.85% 11.34% -
Total Cost 128,600 213,009 232,252 177,364 64,001 26,228 27,242 18.80%
-
Net Worth 61,568 179,316 506,901 364,988 347,138 349,019 389,515 -18.52%
Dividend
31/12/15 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - 20,718 -
Div Payout % - - - - - - 135.14% -
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 61,568 179,316 506,901 364,988 347,138 349,019 389,515 -18.52%
NOSH 684,095 664,133 658,313 598,341 337,027 276,999 414,378 5.72%
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 -28.78% -37.78% -99.78% -141.18% -160.87% 0.87% 36.83% -
ROE -46.67% -15.14% -17.00% -27.59% -10.75% 0.08% 3.94% -
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 14.60 23.28 17.66 12.29 7.28 9.55 10.41 3.82%
EPS -4.20 -4.50 -13.10 -15.30 -11.00 0.10 3.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 0.09 0.27 0.77 0.61 1.03 1.26 0.94 -22.93%
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 4.99 7.72 5.81 3.67 1.23 1.32 2.15 9.80%
EPS -1.43 -1.36 -4.30 -5.03 -1.86 0.01 0.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.03 -
NAPS 0.0307 0.0895 0.2531 0.1823 0.1733 0.1743 0.1945 -18.53%
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 2.49 4.19 10.01 14.56 30.36 86.86 -
P/EPS 0.00 -14.19 -5.65 -7.31 -9.57 2,900.00 244.32 -
EY 0.00 -7.05 -17.69 -13.68 -10.45 0.03 0.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.55 -
P/NAPS 3.31 2.15 0.96 2.02 1.03 2.30 9.62 -11.17%
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 2.71 4.02 9.52 14.70 24.71 105.69 -
P/EPS 0.00 -15.41 -5.42 -6.95 -9.66 2,360.00 297.30 -
EY 0.00 -6.49 -18.44 -14.39 -10.35 0.04 0.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.45 -
P/NAPS 3.31 2.33 0.92 1.92 1.04 1.87 11.70 -13.08%

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