[GPACKET] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 101.09%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 32,268 29,404 18,069 16,976 10,992 6,936 242.31%
PBT 23,434 20,060 11,914 11,024 5,482 2,728 459.25%
Tax -40 0 0 0 0 0 -
NP 23,394 20,060 11,914 11,024 5,482 2,728 458.49%
-
NP to SH 23,394 20,060 11,914 11,024 5,482 2,728 458.49%
-
Tax Rate 0.17% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 8,874 9,344 6,155 5,952 5,510 4,208 81.70%
-
Net Worth 51,801 18,236 36,714 0 0 0 -
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 51,801 18,236 36,714 0 0 0 -
NOSH 278,500 227,954 243,142 179,739 161,235 97,428 131.79%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 72.50% 68.22% 65.94% 64.94% 49.87% 39.33% -
ROE 45.16% 110.00% 32.45% 0.00% 0.00% 0.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 11.59 12.90 7.43 9.44 6.82 7.12 47.69%
EPS 8.40 8.80 4.90 6.13 3.40 2.80 140.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.186 0.08 0.151 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 218,400
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 1.61 1.47 0.90 0.85 0.55 0.35 239.23%
EPS 1.17 1.00 0.59 0.55 0.27 0.14 447.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0259 0.0091 0.0183 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/06/05 - - - - - -
Price 1.61 0.00 0.00 0.00 0.00 0.00 -
P/RPS 13.90 0.00 0.00 0.00 0.00 0.00 -
P/EPS 19.17 0.00 0.00 0.00 0.00 0.00 -
EY 5.22 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.66 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/08/05 19/05/05 - - - - -
Price 2.38 0.00 0.00 0.00 0.00 0.00 -
P/RPS 20.54 0.00 0.00 0.00 0.00 0.00 -
P/EPS 28.33 0.00 0.00 0.00 0.00 0.00 -
EY 3.53 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 12.80 0.00 0.00 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