[GPACKET] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
19-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 68.37%
YoY- 635.34%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 39,379 35,598 32,268 29,404 18,069 16,976 10,992 133.58%
PBT 30,737 26,717 23,434 20,060 11,914 11,024 5,482 214.61%
Tax -45 -28 -40 0 0 0 0 -
NP 30,692 26,689 23,394 20,060 11,914 11,024 5,482 214.31%
-
NP to SH 30,692 26,689 23,394 20,060 11,914 11,024 5,482 214.31%
-
Tax Rate 0.15% 0.10% 0.17% 0.00% 0.00% 0.00% 0.00% -
Total Cost 8,687 8,909 8,874 9,344 6,155 5,952 5,510 35.34%
-
Net Worth 97,568 64,054 51,801 18,236 36,714 0 0 -
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 6,461 - - - - - - -
Div Payout % 21.05% - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 97,568 64,054 51,801 18,236 36,714 0 0 -
NOSH 323,073 307,953 278,500 227,954 243,142 179,739 161,235 58.73%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 77.94% 74.97% 72.50% 68.22% 65.94% 64.94% 49.87% -
ROE 31.46% 41.67% 45.16% 110.00% 32.45% 0.00% 0.00% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 12.19 11.56 11.59 12.90 7.43 9.44 6.82 47.12%
EPS 9.50 8.67 8.40 8.80 4.90 6.13 3.40 98.00%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.302 0.208 0.186 0.08 0.151 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 227,954
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 1.97 1.78 1.61 1.47 0.90 0.85 0.55 133.55%
EPS 1.53 1.33 1.17 1.00 0.59 0.55 0.27 216.84%
DPS 0.32 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0487 0.032 0.0259 0.0091 0.0183 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 - - - - -
Price 4.08 3.58 1.61 0.00 0.00 0.00 0.00 -
P/RPS 33.47 30.97 13.90 0.00 0.00 0.00 0.00 -
P/EPS 42.95 41.31 19.17 0.00 0.00 0.00 0.00 -
EY 2.33 2.42 5.22 0.00 0.00 0.00 0.00 -
DY 0.49 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 13.51 17.21 8.66 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 20/02/06 31/10/05 29/08/05 19/05/05 - - - -
Price 4.44 3.48 2.38 0.00 0.00 0.00 0.00 -
P/RPS 36.43 30.10 20.54 0.00 0.00 0.00 0.00 -
P/EPS 46.74 40.15 28.33 0.00 0.00 0.00 0.00 -
EY 2.14 2.49 3.53 0.00 0.00 0.00 0.00 -
DY 0.45 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 14.70 16.73 12.80 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