[GPACKET] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
31-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 14.09%
YoY- 142.1%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 50,694 45,968 39,379 35,598 32,268 29,404 18,069 99.29%
PBT 36,128 31,752 30,737 26,717 23,434 20,060 11,914 109.92%
Tax -30 -36 -45 -28 -40 0 0 -
NP 36,098 31,716 30,692 26,689 23,394 20,060 11,914 109.81%
-
NP to SH 36,098 31,716 30,692 26,689 23,394 20,060 11,914 109.81%
-
Tax Rate 0.08% 0.11% 0.15% 0.10% 0.17% 0.00% 0.00% -
Total Cost 14,596 14,252 8,687 8,909 8,874 9,344 6,155 78.11%
-
Net Worth 195,223 115,330 97,568 64,054 51,801 18,236 36,714 205.58%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 6,461 - - - - -
Div Payout % - - 21.05% - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 195,223 115,330 97,568 64,054 51,801 18,236 36,714 205.58%
NOSH 368,346 360,409 323,073 307,953 278,500 227,954 243,142 32.00%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 71.21% 69.00% 77.94% 74.97% 72.50% 68.22% 65.94% -
ROE 18.49% 27.50% 31.46% 41.67% 45.16% 110.00% 32.45% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 13.76 12.75 12.19 11.56 11.59 12.90 7.43 50.97%
EPS 9.80 8.80 9.50 8.67 8.40 8.80 4.90 58.94%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.32 0.302 0.208 0.186 0.08 0.151 131.48%
Adjusted Per Share Value based on latest NOSH - 361,739
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 2.53 2.30 1.97 1.78 1.61 1.47 0.90 99.56%
EPS 1.80 1.58 1.53 1.33 1.17 1.00 0.59 110.78%
DPS 0.00 0.00 0.32 0.00 0.00 0.00 0.00 -
NAPS 0.0975 0.0576 0.0487 0.032 0.0259 0.0091 0.0183 205.98%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 - - -
Price 5.76 5.00 4.08 3.58 1.61 0.00 0.00 -
P/RPS 41.85 39.20 33.47 30.97 13.90 0.00 0.00 -
P/EPS 58.78 56.82 42.95 41.31 19.17 0.00 0.00 -
EY 1.70 1.76 2.33 2.42 5.22 0.00 0.00 -
DY 0.00 0.00 0.49 0.00 0.00 0.00 0.00 -
P/NAPS 10.87 15.63 13.51 17.21 8.66 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 15/08/06 28/04/06 20/02/06 31/10/05 29/08/05 19/05/05 - -
Price 7.36 5.24 4.44 3.48 2.38 0.00 0.00 -
P/RPS 53.48 41.08 36.43 30.10 20.54 0.00 0.00 -
P/EPS 75.10 59.55 46.74 40.15 28.33 0.00 0.00 -
EY 1.33 1.68 2.14 2.49 3.53 0.00 0.00 -
DY 0.00 0.00 0.45 0.00 0.00 0.00 0.00 -
P/NAPS 13.89 16.38 14.70 16.73 12.80 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