[GPACKET] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
13-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -30.75%
YoY- -13121.92%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 555,463 466,662 313,397 140,665 100,661 140,549 48,592 50.03%
PBT -165,655 -220,480 -214,332 -99,433 -1,231 64,441 37,084 -
Tax 532 608 -3,014 -1,645 -2,025 -3,679 -40 -
NP -165,123 -219,872 -217,346 -101,078 -3,256 60,762 37,044 -
-
NP to SH -84,096 -134,140 -176,058 -97,710 -739 60,513 37,044 -
-
Tax Rate - - - - - 5.71% 0.11% -
Total Cost 720,586 686,534 530,743 241,743 103,917 79,787 11,548 99.03%
-
Net Worth 112,703 225,272 323,354 362,310 397,638 0 191,538 -8.45%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - 20,718 - -
Div Payout % - - - - - 34.24% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 112,703 225,272 323,354 362,310 397,638 0 191,538 -8.45%
NOSH 662,962 662,565 659,907 398,142 325,933 442,100 361,392 10.63%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -29.73% -47.12% -69.35% -71.86% -3.23% 43.23% 76.23% -
ROE -74.62% -59.55% -54.45% -26.97% -0.19% 0.00% 19.34% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 83.78 70.43 47.49 35.33 30.88 31.79 13.45 35.60%
EPS -12.68 -20.25 -26.68 -24.54 -0.23 13.69 10.25 -
DPS 0.00 0.00 0.00 0.00 0.00 4.69 0.00 -
NAPS 0.17 0.34 0.49 0.91 1.22 0.00 0.53 -17.24%
Adjusted Per Share Value based on latest NOSH - 398,142
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 24.14 20.28 13.62 6.11 4.38 6.11 2.11 50.05%
EPS -3.66 -5.83 -7.65 -4.25 -0.03 2.63 1.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.90 0.00 -
NAPS 0.049 0.0979 0.1405 0.1575 0.1728 0.00 0.0833 -8.45%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.49 0.83 0.98 0.72 1.15 8.72 5.76 -
P/RPS 0.58 1.18 2.06 2.04 3.72 27.43 42.84 -51.14%
P/EPS -3.86 -4.10 -3.67 -2.93 -507.20 63.71 56.19 -
EY -25.89 -24.39 -27.22 -34.09 -0.20 1.57 1.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.54 0.00 -
P/NAPS 2.88 2.44 2.00 0.79 0.94 0.00 10.87 -19.84%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 15/08/11 16/08/10 13/08/09 20/08/08 16/08/07 15/08/06 -
Price 0.46 0.70 0.95 0.85 1.13 3.52 7.36 -
P/RPS 0.55 0.99 2.00 2.41 3.66 11.07 54.74 -53.51%
P/EPS -3.63 -3.46 -3.56 -3.46 -498.38 25.72 71.80 -
EY -27.58 -28.92 -28.08 -28.87 -0.20 3.89 1.39 -
DY 0.00 0.00 0.00 0.00 0.00 1.33 0.00 -
P/NAPS 2.71 2.06 1.94 0.93 0.93 0.00 13.89 -23.82%

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