[GPACKET] YoY Quarter Result on 31-Dec-2013

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013
Profit Trend
QoQ- 14.75%
YoY- -2.58%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Quarter Result
31/03/22 31/12/14 31/12/13 31/03/13 30/06/13 31/12/12 CAGR
Revenue 102,342 97,810 161,514 149,341 150,917 139,717 -3.30%
PBT -19,822 -22,455 -25,679 -36,544 -33,222 -27,925 -3.63%
Tax -153 -899 -965 -162 -174 262 -
NP -19,975 -23,354 -26,644 -36,706 -33,396 -27,663 -3.45%
-
NP to SH -19,978 -23,348 -12,290 -19,805 -19,814 -11,981 5.68%
-
Tax Rate - - - - - - -
Total Cost 122,317 121,164 188,158 186,047 184,313 167,380 -3.33%
-
Net Worth 84,190 151,075 75,105 122,927 102,486 162,285 -6.84%
Dividend
31/03/22 31/12/14 31/12/13 31/03/13 30/06/13 31/12/12 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/22 31/12/14 31/12/13 31/03/13 30/06/13 31/12/12 CAGR
Net Worth 84,190 151,075 75,105 122,927 102,486 162,285 -6.84%
NOSH 1,403,167 686,705 682,777 682,931 683,241 705,590 7.71%
Ratio Analysis
31/03/22 31/12/14 31/12/13 31/03/13 30/06/13 31/12/12 CAGR
NP Margin -19.52% -23.88% -16.50% -24.58% -22.13% -19.80% -
ROE -23.73% -15.45% -16.36% -16.11% -19.33% -7.38% -
Per Share
31/03/22 31/12/14 31/12/13 31/03/13 30/06/13 31/12/12 CAGR
RPS 7.29 14.24 23.66 21.87 22.09 19.80 -10.23%
EPS -1.40 -3.40 -1.80 -2.90 -2.90 -1.70 -2.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.22 0.11 0.18 0.15 0.23 -13.51%
Adjusted Per Share Value based on latest NOSH - 682,777
31/03/22 31/12/14 31/12/13 31/03/13 30/06/13 31/12/12 CAGR
RPS 4.45 4.25 7.02 6.49 6.56 6.07 -3.29%
EPS -0.87 -1.01 -0.53 -0.86 -0.86 -0.52 5.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0366 0.0657 0.0326 0.0534 0.0445 0.0705 -6.84%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/14 31/12/13 31/03/13 30/06/13 31/12/12 CAGR
Date 31/03/22 31/12/14 31/12/13 29/03/13 28/06/13 31/12/12 -
Price 0.11 0.32 0.45 0.355 0.405 0.44 -
P/RPS 1.51 2.25 1.90 1.62 1.83 2.22 -4.07%
P/EPS -7.73 -9.41 -25.00 -12.24 -13.97 -25.91 -12.25%
EY -12.94 -10.63 -4.00 -8.17 -7.16 -3.86 13.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.45 4.09 1.97 2.70 1.91 -0.46%
Price Multiplier on Announcement Date
31/03/22 31/12/14 31/12/13 31/03/13 30/06/13 31/12/12 CAGR
Date 24/05/22 26/02/15 28/02/14 21/05/13 06/08/13 25/02/13 -
Price 0.08 0.32 0.42 0.405 0.33 0.38 -
P/RPS 1.10 2.25 1.78 1.85 1.49 1.92 -5.84%
P/EPS -5.62 -9.41 -23.33 -13.97 -11.38 -22.38 -13.87%
EY -17.80 -10.63 -4.29 -7.16 -8.79 -4.47 16.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.45 3.82 2.25 2.20 1.65 -2.30%

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