[GPACKET] YoY TTM 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- 4.65%
YoY- -6.78%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/14 31/12/13 31/03/13 30/06/13 31/12/12 CAGR
Revenue 506,964 390,672 603,430 437,834 299,546 565,999 -1.18%
PBT -184,474 118,097 -125,717 -88,482 -56,033 -118,012 4.94%
Tax -149 -141,335 -730 -148 57 -353 -8.90%
NP -184,623 -23,238 -126,447 -88,630 -55,976 -118,365 4.92%
-
NP to SH -192,350 46,569 -66,326 -47,397 -29,497 -62,114 12.99%
-
Tax Rate - 119.68% - - - - -
Total Cost 691,587 413,910 729,877 526,464 355,522 684,364 0.11%
-
Net Worth 84,190 151,075 75,105 0 0 162,285 -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 0 0 162,285 -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 -36.42% -5.95% -20.95% -20.24% -18.69% -20.91% -
ROE -228.47% 30.83% -88.31% 0.00% 0.00% -38.27% -
Per Share
31/03/22 31/12/14 31/12/13 31/03/13 30/06/13 31/12/12 CAGR
RPS 36.13 56.89 88.38 64.11 43.84 80.22 -8.26%
EPS -13.71 6.78 -9.71 -6.94 -4.32 -8.80 4.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.22 0.11 0.00 0.00 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 22.04 16.98 26.23 19.03 13.02 24.60 -1.18%
EPS -8.36 2.02 -2.88 -2.06 -1.28 -2.70 12.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0366 0.0657 0.0326 0.00 0.00 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 0.30 0.56 0.51 0.55 0.92 0.55 -6.34%
P/EPS -0.80 4.72 -4.63 -5.12 -9.38 -5.00 -17.96%
EY -124.62 21.19 -21.59 -19.55 -10.66 -20.01 21.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.45 4.09 0.00 0.00 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 0.22 0.56 0.48 0.63 0.75 0.47 -7.87%
P/EPS -0.58 4.72 -4.32 -5.84 -7.64 -4.32 -19.50%
EY -171.35 21.19 -23.13 -17.14 -13.08 -23.17 24.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.45 3.82 0.00 0.00 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