[GPACKET] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
16-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 132.46%
YoY- 28.96%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 22,344 122,836 96,377 66,964 31,407 98,931 55,804 -45.64%
PBT 2,845 30,993 30,649 23,772 10,615 58,558 40,816 -83.03%
Tax -6,199 -1,977 -1,864 -1,433 -868 -2,446 -590 379.02%
NP -3,354 29,016 28,785 22,339 9,747 56,112 40,226 -
-
NP to SH -2,733 30,159 29,882 23,276 10,013 55,286 39,954 -
-
Tax Rate 217.89% 6.38% 6.08% 6.03% 8.18% 4.18% 1.45% -
Total Cost 25,698 93,820 67,592 44,625 21,660 42,819 15,578 39.57%
-
Net Worth 427,031 345,457 326,914 425,234 417,933 486,672 216,893 57.02%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - 19,466 - -
Div Payout % - - - - - 35.21% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 427,031 345,457 326,914 425,234 417,933 486,672 216,893 57.02%
NOSH 341,624 274,172 255,401 447,615 435,347 389,338 380,514 -6.92%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -15.01% 23.62% 29.87% 33.36% 31.03% 56.72% 72.08% -
ROE -0.64% 8.73% 9.14% 5.47% 2.40% 11.36% 18.42% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 6.54 44.80 37.74 14.96 7.21 25.41 14.67 -41.61%
EPS -0.80 11.00 11.70 5.20 2.30 18.90 10.50 -
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.25 1.26 1.28 0.95 0.96 1.25 0.57 68.71%
Adjusted Per Share Value based on latest NOSH - 442,100
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 1.12 6.13 4.81 3.34 1.57 4.94 2.79 -45.55%
EPS -0.14 1.51 1.49 1.16 0.50 2.76 2.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.97 0.00 -
NAPS 0.2132 0.1725 0.1632 0.2123 0.2087 0.243 0.1083 57.00%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.20 2.90 4.18 8.72 9.80 9.04 7.80 -
P/RPS 33.64 6.47 11.08 58.29 135.84 35.58 53.19 -26.29%
P/EPS -275.00 26.36 35.73 167.69 426.09 63.66 74.29 -
EY -0.36 3.79 2.80 0.60 0.23 1.57 1.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.55 0.00 -
P/NAPS 1.76 2.30 3.27 9.18 10.21 7.23 13.68 -74.48%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 28/02/08 14/11/07 16/08/07 10/05/07 15/02/07 03/11/06 -
Price 2.41 2.36 2.82 3.52 9.52 11.00 8.68 -
P/RPS 36.85 5.27 7.47 23.53 131.96 43.29 59.19 -27.06%
P/EPS -301.25 21.45 24.10 67.69 413.91 77.46 82.67 -
EY -0.33 4.66 4.15 1.48 0.24 1.29 1.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.45 0.00 -
P/NAPS 1.93 1.87 2.20 3.71 9.92 8.80 15.23 -74.73%

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