[GPACKET] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 8.07%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 35,598 32,268 29,404 18,069 16,976 10,992 6,936 197.24%
PBT 26,717 23,434 20,060 11,914 11,024 5,482 2,728 357.11%
Tax -28 -40 0 0 0 0 0 -
NP 26,689 23,394 20,060 11,914 11,024 5,482 2,728 356.79%
-
NP to SH 26,689 23,394 20,060 11,914 11,024 5,482 2,728 356.79%
-
Tax Rate 0.10% 0.17% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 8,909 8,874 9,344 6,155 5,952 5,510 4,208 64.80%
-
Net Worth 64,054 51,801 18,236 36,714 0 0 0 -
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 64,054 51,801 18,236 36,714 0 0 0 -
NOSH 307,953 278,500 227,954 243,142 179,739 161,235 97,428 115.22%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 74.97% 72.50% 68.22% 65.94% 64.94% 49.87% 39.33% -
ROE 41.67% 45.16% 110.00% 32.45% 0.00% 0.00% 0.00% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 11.56 11.59 12.90 7.43 9.44 6.82 7.12 38.09%
EPS 8.67 8.40 8.80 4.90 6.13 3.40 2.80 112.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.208 0.186 0.08 0.151 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 243,066
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 1.55 1.40 1.28 0.79 0.74 0.48 0.30 198.56%
EPS 1.16 1.02 0.87 0.52 0.48 0.24 0.12 353.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0278 0.0225 0.0079 0.016 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 - - - - - -
Price 3.58 1.61 0.00 0.00 0.00 0.00 0.00 -
P/RPS 30.97 13.90 0.00 0.00 0.00 0.00 0.00 -
P/EPS 41.31 19.17 0.00 0.00 0.00 0.00 0.00 -
EY 2.42 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 0.00 -
P/NAPS 17.21 8.66 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 31/10/05 29/08/05 19/05/05 - - - - -
Price 3.48 2.38 0.00 0.00 0.00 0.00 0.00 -
P/RPS 30.10 20.54 0.00 0.00 0.00 0.00 0.00 -
P/EPS 40.15 28.33 0.00 0.00 0.00 0.00 0.00 -
EY 2.49 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 0.00 -
P/NAPS 16.73 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