[GPACKET] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 16.62%
YoY- 326.74%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 45,968 39,379 35,598 32,268 29,404 18,069 16,976 94.39%
PBT 31,752 30,737 26,717 23,434 20,060 11,914 11,024 102.56%
Tax -36 -45 -28 -40 0 0 0 -
NP 31,716 30,692 26,689 23,394 20,060 11,914 11,024 102.41%
-
NP to SH 31,716 30,692 26,689 23,394 20,060 11,914 11,024 102.41%
-
Tax Rate 0.11% 0.15% 0.10% 0.17% 0.00% 0.00% 0.00% -
Total Cost 14,252 8,687 8,909 8,874 9,344 6,155 5,952 79.07%
-
Net Worth 115,330 97,568 64,054 51,801 18,236 36,714 0 -
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 6,461 - - - - - -
Div Payout % - 21.05% - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 115,330 97,568 64,054 51,801 18,236 36,714 0 -
NOSH 360,409 323,073 307,953 278,500 227,954 243,142 179,739 59.08%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 69.00% 77.94% 74.97% 72.50% 68.22% 65.94% 64.94% -
ROE 27.50% 31.46% 41.67% 45.16% 110.00% 32.45% 0.00% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 12.75 12.19 11.56 11.59 12.90 7.43 9.44 22.20%
EPS 8.80 9.50 8.67 8.40 8.80 4.90 6.13 27.28%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.302 0.208 0.186 0.08 0.151 0.00 -
Adjusted Per Share Value based on latest NOSH - 334,050
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 2.30 1.97 1.78 1.61 1.47 0.90 0.85 94.29%
EPS 1.58 1.53 1.33 1.17 1.00 0.59 0.55 102.21%
DPS 0.00 0.32 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0576 0.0487 0.032 0.0259 0.0091 0.0183 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 - - - -
Price 5.00 4.08 3.58 1.61 0.00 0.00 0.00 -
P/RPS 39.20 33.47 30.97 13.90 0.00 0.00 0.00 -
P/EPS 56.82 42.95 41.31 19.17 0.00 0.00 0.00 -
EY 1.76 2.33 2.42 5.22 0.00 0.00 0.00 -
DY 0.00 0.49 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 15.63 13.51 17.21 8.66 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 28/04/06 20/02/06 31/10/05 29/08/05 19/05/05 - - -
Price 5.24 4.44 3.48 2.38 0.00 0.00 0.00 -
P/RPS 41.08 36.43 30.10 20.54 0.00 0.00 0.00 -
P/EPS 59.55 46.74 40.15 28.33 0.00 0.00 0.00 -
EY 1.68 2.14 2.49 3.53 0.00 0.00 0.00 -
DY 0.00 0.45 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 16.38 14.70 16.73 12.80 0.00 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