[GPACKET] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 4.05%
YoY- 25.73%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 454,376 604,234 544,982 428,862 279,860 106,640 113,773 23.72%
PBT 114,873 -130,042 -169,853 -219,221 -206,575 -77,409 17,533 33.51%
Tax -141,401 497 315 518 -3,038 -2,081 -1,258 106.68%
NP -26,528 -129,545 -169,538 -218,703 -209,613 -79,490 16,275 -
-
NP to SH 57,627 -69,559 -81,435 -137,583 -185,246 -74,729 17,413 20.20%
-
Tax Rate 123.09% - - - - - 7.18% -
Total Cost 480,904 733,779 714,520 647,565 489,473 186,130 97,498 27.80%
-
Net Worth 172,759 89,248 140,480 235,948 357,536 388,850 427,031 -12.98%
Dividend
30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 172,759 89,248 140,480 235,948 357,536 388,850 427,031 -12.98%
NOSH 691,039 686,523 668,954 655,413 662,104 396,785 341,624 11.43%
Ratio Analysis
30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin -5.84% -21.44% -31.11% -51.00% -74.90% -74.54% 14.30% -
ROE 33.36% -77.94% -57.97% -58.31% -51.81% -19.22% 4.08% -
Per Share
30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 65.75 88.01 81.47 65.43 42.27 26.88 33.30 11.02%
EPS 8.34 -10.13 -12.17 -20.99 -27.98 -18.83 5.10 7.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.13 0.21 0.36 0.54 0.98 1.25 -21.92%
Adjusted Per Share Value based on latest NOSH - 655,413
30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 19.75 26.26 23.69 18.64 12.16 4.64 4.95 23.70%
EPS 2.50 -3.02 -3.54 -5.98 -8.05 -3.25 0.76 20.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0751 0.0388 0.0611 0.1026 0.1554 0.169 0.1856 -12.98%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 30/09/14 30/09/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.39 0.565 0.57 0.65 1.17 0.81 2.20 -
P/RPS 0.59 0.64 0.70 0.99 2.77 3.01 6.61 -31.02%
P/EPS 4.68 -5.58 -4.68 -3.10 -4.18 -4.30 43.16 -28.93%
EY 21.38 -17.93 -21.36 -32.30 -23.91 -23.25 2.32 40.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 4.35 2.71 1.81 2.17 0.83 1.76 -1.83%
Price Multiplier on Announcement Date
30/09/14 30/09/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 24/11/14 25/11/13 23/05/12 24/05/11 13/05/10 22/05/09 21/05/08 -
Price 0.345 0.51 0.52 0.70 0.94 0.81 2.41 -
P/RPS 0.52 0.58 0.64 1.07 2.22 3.01 7.24 -33.29%
P/EPS 4.14 -5.03 -4.27 -3.33 -3.36 -4.30 47.28 -31.23%
EY 24.17 -19.87 -23.41 -29.99 -29.76 -23.25 2.11 45.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 3.92 2.48 1.94 1.74 0.83 1.93 -5.02%

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