[GPACKET] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
14-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -2286.2%
YoY- -139.0%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 500,184 351,254 185,528 89,420 139,505 68,484 32,036 58.06%
PBT -234,425 -212,027 -121,026 -18,892 48,566 51,514 23,687 -
Tax -856 -1,362 -2,027 -1,704 -3,535 -613 -25 80.15%
NP -235,281 -213,389 -123,053 -20,596 45,031 50,901 23,662 -
-
NP to SH -144,752 -157,925 -119,266 -17,634 45,214 50,629 23,662 -
-
Tax Rate - - - - 7.28% 1.19% 0.11% -
Total Cost 735,465 564,643 308,581 110,016 94,474 17,583 8,374 110.76%
-
Net Worth 236,665 613,775 286,605 379,406 402,651 0 75,241 21.03%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - 20,718 - - -
Div Payout % - - - - 45.82% - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 236,665 613,775 286,605 379,406 402,651 0 75,241 21.03%
NOSH 657,405 652,952 398,062 321,531 314,571 405,648 361,739 10.46%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin -47.04% -60.75% -66.33% -23.03% 32.28% 74.33% 73.86% -
ROE -61.16% -25.73% -41.61% -4.65% 11.23% 0.00% 31.45% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 76.08 53.79 46.61 27.81 44.35 16.88 8.86 43.07%
EPS -22.02 -24.19 -29.96 -5.48 14.37 12.48 6.54 -
DPS 0.00 0.00 0.00 0.00 6.59 0.00 0.00 -
NAPS 0.36 0.94 0.72 1.18 1.28 0.00 0.208 9.56%
Adjusted Per Share Value based on latest NOSH - 321,531
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 21.74 15.27 8.06 3.89 6.06 2.98 1.39 58.10%
EPS -6.29 -6.86 -5.18 -0.77 1.97 2.20 1.03 -
DPS 0.00 0.00 0.00 0.00 0.90 0.00 0.00 -
NAPS 0.1029 0.2668 0.1246 0.1649 0.175 0.00 0.0327 21.04%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.58 0.93 0.71 0.85 4.18 7.80 3.58 -
P/RPS 0.76 1.73 1.52 3.06 9.43 46.20 40.42 -48.41%
P/EPS -2.63 -3.85 -2.37 -15.50 29.08 62.49 54.73 -
EY -37.96 -26.01 -42.20 -6.45 3.44 1.60 1.83 -
DY 0.00 0.00 0.00 0.00 1.58 0.00 0.00 -
P/NAPS 1.61 0.99 0.99 0.72 3.27 0.00 17.21 -32.61%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 23/11/11 15/11/10 12/11/09 14/11/08 14/11/07 03/11/06 - -
Price 0.61 0.89 1.38 0.77 2.82 8.68 0.00 -
P/RPS 0.80 1.65 2.96 2.77 6.36 51.41 0.00 -
P/EPS -2.77 -3.68 -4.61 -14.04 19.62 69.55 0.00 -
EY -36.10 -27.18 -21.71 -7.12 5.10 1.44 0.00 -
DY 0.00 0.00 0.00 0.00 2.34 0.00 0.00 -
P/NAPS 1.69 0.95 1.92 0.65 2.20 0.00 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