Highlights

[GPACKET] YoY Quarter Result on 2012-06-30 [#2]

Stock [GPACKET]: GREEN PACKET BHD
Announcement Date 30-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     -21.63%    YoY -     -17.46%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 82,694 77,535 78,399 138,288 127,807 90,007 56,470 4.88%
  YoY % 6.65% -1.10% -43.31% 8.20% 42.00% 59.39% -
  Horiz. % 146.44% 137.30% 138.83% 244.89% 226.33% 159.39% 100.00%
PBT -3,187 -32,196 -24,121 -32,449 -36,647 -35,388 -27,631 -23.65%
  YoY % 90.10% -33.48% 25.66% 11.46% -3.56% -28.07% -
  Horiz. % 11.53% 116.52% 87.30% 117.44% 132.63% 128.07% 100.00%
Tax -392 -543 -155 -205 -422 -512 -536 -3.83%
  YoY % 27.81% -250.32% 24.39% 51.42% 17.58% 4.48% -
  Horiz. % 73.13% 101.31% 28.92% 38.25% 78.73% 95.52% 100.00%
NP -3,579 -32,739 -24,276 -32,654 -37,069 -35,900 -28,167 -22.72%
  YoY % 89.07% -34.86% 25.66% 11.91% -3.26% -27.45% -
  Horiz. % 12.71% 116.23% 86.19% 115.93% 131.60% 127.45% 100.00%
NP to SH -5,535 -32,744 -24,381 -17,900 -15,239 -35,635 -27,870 -18.28%
  YoY % 83.10% -34.30% -36.21% -17.46% 57.24% -27.86% -
  Horiz. % 19.86% 117.49% 87.48% 64.23% 54.68% 127.86% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 86,273 110,274 102,675 170,942 164,876 125,907 84,637 0.24%
  YoY % -21.76% 7.40% -39.94% 3.68% 30.95% 48.76% -
  Horiz. % 101.93% 130.29% 121.31% 201.97% 194.80% 148.76% 100.00%
Net Worth 136,959 41,800 97,523 112,703 225,272 323,354 362,310 -11.44%
  YoY % 227.65% -57.14% -13.47% -49.97% -30.33% -10.75% -
  Horiz. % 37.80% 11.54% 26.92% 31.11% 62.18% 89.25% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 136,959 41,800 97,523 112,703 225,272 323,354 362,310 -11.44%
  YoY % 227.65% -57.14% -13.47% -49.97% -30.33% -10.75% -
  Horiz. % 37.80% 11.54% 26.92% 31.11% 62.18% 89.25% 100.00%
NOSH 720,837 696,680 609,525 662,962 662,565 659,907 398,142 7.70%
  YoY % 3.47% 14.30% -8.06% 0.06% 0.40% 65.75% -
  Horiz. % 181.05% 174.98% 153.09% 166.51% 166.41% 165.75% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -4.33 % -42.22 % -30.96 % -23.61 % -29.00 % -39.89 % -49.88 % -26.31%
  YoY % 89.74% -36.37% -31.13% 18.59% 27.30% 20.03% -
  Horiz. % 8.68% 84.64% 62.07% 47.33% 58.14% 79.97% 100.00%
ROE -4.04 % -78.33 % -25.00 % -15.88 % -6.76 % -11.02 % -7.69 % -7.73%
  YoY % 94.84% -213.32% -57.43% -134.91% 38.66% -43.30% -
  Horiz. % 52.54% 1,018.60% 325.10% 206.50% 87.91% 143.30% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 11.47 11.13 12.86 20.86 19.29 13.64 14.18 -2.61%
  YoY % 3.05% -13.45% -38.35% 8.14% 41.42% -3.81% -
  Horiz. % 80.89% 78.49% 90.69% 147.11% 136.04% 96.19% 100.00%
EPS -0.50 -4.70 -4.00 -2.70 -2.30 -5.40 -7.00 -28.08%
  YoY % 89.36% -17.50% -48.15% -17.39% 57.41% 22.86% -
  Horiz. % 7.14% 67.14% 57.14% 38.57% 32.86% 77.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1900 0.0600 0.1600 0.1700 0.3400 0.4900 0.9100 -17.77%
  YoY % 216.67% -62.50% -5.88% -50.00% -30.61% -46.15% -
  Horiz. % 20.88% 6.59% 17.58% 18.68% 37.36% 53.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,164,421
30/06/17 30/06/16 30/06/15 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 7.10 6.66 6.73 11.88 10.98 7.73 4.85 4.88%
  YoY % 6.61% -1.04% -43.35% 8.20% 42.04% 59.38% -
  Horiz. % 146.39% 137.32% 138.76% 244.95% 226.39% 159.38% 100.00%
EPS -0.48 -2.81 -2.09 -1.54 -1.31 -3.06 -2.39 -18.17%
  YoY % 82.92% -34.45% -35.71% -17.56% 57.19% -28.03% -
  Horiz. % 20.08% 117.57% 87.45% 64.44% 54.81% 128.03% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1176 0.0359 0.0838 0.0968 0.1935 0.2777 0.3112 -11.45%
  YoY % 227.58% -57.16% -13.43% -49.97% -30.32% -10.76% -
  Horiz. % 37.79% 11.54% 26.93% 31.11% 62.18% 89.24% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/17 30/06/16 30/06/15 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.3450 0.2450 0.2150 0.4900 0.8300 0.9800 0.7200 -
P/RPS 3.01 2.20 1.67 2.35 4.30 7.19 5.08 -6.33%
  YoY % 36.82% 31.74% -28.94% -45.35% -40.19% 41.54% -
  Horiz. % 59.25% 43.31% 32.87% 46.26% 84.65% 141.54% 100.00%
P/EPS -44.93 -5.21 -5.38 -18.15 -36.09 -18.15 -10.29 20.22%
  YoY % -762.38% 3.16% 70.36% 49.71% -98.84% -76.38% -
  Horiz. % 436.64% 50.63% 52.28% 176.38% 350.73% 176.38% 100.00%
EY -2.23 -19.18 -18.60 -5.51 -2.77 -5.51 -9.72 -16.80%
  YoY % 88.37% -3.12% -237.57% -98.92% 49.73% 43.31% -
  Horiz. % 22.94% 197.33% 191.36% 56.69% 28.50% 56.69% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.82 4.08 1.34 2.88 2.44 2.00 0.79 10.99%
  YoY % -55.39% 204.48% -53.47% 18.03% 22.00% 153.16% -
  Horiz. % 230.38% 516.46% 169.62% 364.56% 308.86% 253.16% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/08/17 30/08/16 28/08/15 30/08/12 15/08/11 16/08/10 13/08/09 -
Price 0.3250 0.2450 0.2000 0.4600 0.7000 0.9500 0.8500 -
P/RPS 2.83 2.20 1.55 2.21 3.63 6.97 5.99 -8.94%
  YoY % 28.64% 41.94% -29.86% -39.12% -47.92% 16.36% -
  Horiz. % 47.25% 36.73% 25.88% 36.89% 60.60% 116.36% 100.00%
P/EPS -42.33 -5.21 -5.00 -17.04 -30.43 -17.59 -12.14 16.88%
  YoY % -712.48% -4.20% 70.66% 44.00% -73.00% -44.89% -
  Horiz. % 348.68% 42.92% 41.19% 140.36% 250.66% 144.89% 100.00%
EY -2.36 -19.18 -20.00 -5.87 -3.29 -5.68 -8.24 -14.46%
  YoY % 87.70% 4.10% -240.72% -78.42% 42.08% 31.07% -
  Horiz. % 28.64% 232.77% 242.72% 71.24% 39.93% 68.93% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.71 4.08 1.25 2.71 2.06 1.94 0.93 7.90%
  YoY % -58.09% 226.40% -53.87% 31.55% 6.19% 108.60% -
  Horiz. % 183.87% 438.71% 134.41% 291.40% 221.51% 208.60% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

2170 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.060.00 
 KOTRA 3.100.00 
 UCREST 0.150.00 
 GENM-C73 0.0050.00 
 PUC 0.150.00 
 WILLOW 0.4350.00 
 EAH-WE 0.0150.00 
 IRIS 0.350.00 
 TOPGLOV-C79 0.2250.00 
 BTECH 0.500.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS