[GPACKET] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
16-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 4.96%
YoY- -80.18%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 339,136 555,463 466,662 313,397 140,665 100,661 140,549 11.63%
PBT 85,938 -165,655 -220,480 -214,332 -99,433 -1,231 64,441 3.66%
Tax -55,588 532 608 -3,014 -1,645 -2,025 -3,679 40.38%
NP 30,350 -165,123 -219,872 -217,346 -101,078 -3,256 60,762 -8.30%
-
NP to SH 53,769 -84,096 -134,140 -176,058 -97,710 -739 60,513 -1.46%
-
Tax Rate 64.68% - - - - - 5.71% -
Total Cost 308,786 720,586 686,534 530,743 241,743 103,917 79,787 18.41%
-
Net Worth 97,523 112,703 225,272 323,354 362,310 397,638 0 -
Dividend
30/06/15 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - 20,718 -
Div Payout % - - - - - - 34.24% -
Equity
30/06/15 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 97,523 112,703 225,272 323,354 362,310 397,638 0 -
NOSH 609,525 662,962 662,565 659,907 398,142 325,933 442,100 4.09%
Ratio Analysis
30/06/15 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 8.95% -29.73% -47.12% -69.35% -71.86% -3.23% 43.23% -
ROE 55.13% -74.62% -59.55% -54.45% -26.97% -0.19% 0.00% -
Per Share
30/06/15 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 55.64 83.78 70.43 47.49 35.33 30.88 31.79 7.24%
EPS 8.82 -12.68 -20.25 -26.68 -24.54 -0.23 13.69 -5.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.69 -
NAPS 0.16 0.17 0.34 0.49 0.91 1.22 0.00 -
Adjusted Per Share Value based on latest NOSH - 659,907
30/06/15 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 14.74 24.14 20.28 13.62 6.11 4.38 6.11 11.62%
EPS 2.34 -3.66 -5.83 -7.65 -4.25 -0.03 2.63 -1.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.90 -
NAPS 0.0424 0.049 0.0979 0.1405 0.1575 0.1728 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/06/15 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.215 0.49 0.83 0.98 0.72 1.15 8.72 -
P/RPS 0.39 0.58 1.18 2.06 2.04 3.72 27.43 -41.21%
P/EPS 2.44 -3.86 -4.10 -3.67 -2.93 -507.20 63.71 -33.46%
EY 41.03 -25.89 -24.39 -27.22 -34.09 -0.20 1.57 50.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.54 -
P/NAPS 1.34 2.88 2.44 2.00 0.79 0.94 0.00 -
Price Multiplier on Announcement Date
30/06/15 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/15 30/08/12 15/08/11 16/08/10 13/08/09 20/08/08 16/08/07 -
Price 0.20 0.46 0.70 0.95 0.85 1.13 3.52 -
P/RPS 0.36 0.55 0.99 2.00 2.41 3.66 11.07 -34.81%
P/EPS 2.27 -3.63 -3.46 -3.56 -3.46 -498.38 25.72 -26.15%
EY 44.11 -27.58 -28.92 -28.08 -28.87 -0.20 3.89 35.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.33 -
P/NAPS 1.25 2.71 2.06 1.94 0.93 0.93 0.00 -

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