[GPACKET] YoY 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- 45.8%
YoY- 22.57%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Quarter Result
31/03/15 30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 73,757 89,170 141,658 128,165 121,709 86,815 41,489 10.05%
PBT -19,552 152,066 -30,272 -29,530 -37,458 -44,108 -22,495 -2.30%
Tax -629 -53,905 571 -205 -435 -645 -55 50.07%
NP -20,181 98,161 -29,701 -29,735 -37,893 -44,753 -22,550 -1.83%
-
NP to SH -20,125 121,623 -14,417 -14,717 -19,007 -44,361 -22,220 -1.63%
-
Tax Rate - 35.45% - - - - - -
Total Cost 93,938 -8,991 171,359 157,900 159,602 131,568 64,039 6.59%
-
Net Worth 134,166 172,759 89,248 140,480 235,948 357,536 388,850 -16.24%
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 134,166 172,759 89,248 140,480 235,948 357,536 388,850 -16.24%
NOSH 670,833 691,039 686,523 668,954 655,413 662,104 396,785 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 -27.36% 110.08% -20.97% -23.20% -31.13% -51.55% -54.35% -
ROE -15.00% 70.40% -16.15% -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 10.99 12.90 20.63 19.16 18.57 13.11 10.46 0.82%
EPS -3.00 17.60 -2.10 -2.20 -2.90 -6.70 -5.60 -9.87%
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 3.21 3.88 6.16 5.57 5.29 3.77 1.80 10.11%
EPS -0.87 5.29 -0.63 -0.64 -0.83 -1.93 -0.97 -1.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0583 0.0751 0.0388 0.0611 0.1026 0.1554 0.169 -16.24%
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 2.68 3.02 0.00 2.98 3.50 8.92 7.75 -16.21%
P/EPS -9.83 2.22 0.00 -25.91 -22.41 -17.46 -14.46 -6.22%
EY -10.17 45.13 0.00 -3.86 -4.46 -5.73 -6.91 6.65%
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 2.46 2.67 0.00 2.71 3.77 7.17 7.75 -17.40%
P/EPS -9.00 1.96 0.00 -23.64 -24.14 -14.03 -14.46 -7.59%
EY -11.11 51.01 0.00 -4.23 -4.14 -7.13 -6.91 8.23%
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