[GPACKET] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
20-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 15.0%
YoY- 157.61%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 74,405 50,694 45,968 39,379 35,598 32,268 29,404 85.58%
PBT 54,421 36,128 31,752 30,737 26,717 23,434 20,060 94.39%
Tax -786 -30 -36 -45 -28 -40 0 -
NP 53,634 36,098 31,716 30,692 26,689 23,394 20,060 92.52%
-
NP to SH 53,272 36,098 31,716 30,692 26,689 23,394 20,060 91.65%
-
Tax Rate 1.44% 0.08% 0.11% 0.15% 0.10% 0.17% 0.00% -
Total Cost 20,770 14,596 14,252 8,687 8,909 8,874 9,344 70.23%
-
Net Worth 216,893 195,223 115,330 97,568 64,054 51,801 18,236 420.26%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 6,461 - - - -
Div Payout % - - - 21.05% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 216,893 195,223 115,330 97,568 64,054 51,801 18,236 420.26%
NOSH 380,514 368,346 360,409 323,073 307,953 278,500 227,954 40.67%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 72.08% 71.21% 69.00% 77.94% 74.97% 72.50% 68.22% -
ROE 24.56% 18.49% 27.50% 31.46% 41.67% 45.16% 110.00% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 19.55 13.76 12.75 12.19 11.56 11.59 12.90 31.90%
EPS 14.00 9.80 8.80 9.50 8.67 8.40 8.80 36.24%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.57 0.53 0.32 0.302 0.208 0.186 0.08 269.83%
Adjusted Per Share Value based on latest NOSH - 323,515
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 3.23 2.20 2.00 1.71 1.55 1.40 1.28 85.24%
EPS 2.32 1.57 1.38 1.33 1.16 1.02 0.87 92.18%
DPS 0.00 0.00 0.00 0.28 0.00 0.00 0.00 -
NAPS 0.0943 0.0849 0.0501 0.0424 0.0278 0.0225 0.0079 421.51%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 - -
Price 7.80 5.76 5.00 4.08 3.58 1.61 0.00 -
P/RPS 39.89 41.85 39.20 33.47 30.97 13.90 0.00 -
P/EPS 55.71 58.78 56.82 42.95 41.31 19.17 0.00 -
EY 1.79 1.70 1.76 2.33 2.42 5.22 0.00 -
DY 0.00 0.00 0.00 0.49 0.00 0.00 0.00 -
P/NAPS 13.68 10.87 15.63 13.51 17.21 8.66 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 03/11/06 15/08/06 28/04/06 20/02/06 31/10/05 29/08/05 19/05/05 -
Price 8.68 7.36 5.24 4.44 3.48 2.38 0.00 -
P/RPS 44.39 53.48 41.08 36.43 30.10 20.54 0.00 -
P/EPS 62.00 75.10 59.55 46.74 40.15 28.33 0.00 -
EY 1.61 1.33 1.68 2.14 2.49 3.53 0.00 -
DY 0.00 0.00 0.00 0.45 0.00 0.00 0.00 -
P/NAPS 15.23 13.89 16.38 14.70 16.73 12.80 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