[GPACKET] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
03-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 121.36%
YoY- 99.6%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 66,964 31,407 98,931 55,804 25,347 11,492 39,379 42.60%
PBT 23,772 10,615 58,558 40,816 18,064 7,938 30,737 -15.78%
Tax -1,433 -868 -2,446 -590 -15 -9 -45 911.05%
NP 22,339 9,747 56,112 40,226 18,049 7,929 30,692 -19.13%
-
NP to SH 23,276 10,013 55,286 39,954 18,049 7,929 30,692 -16.88%
-
Tax Rate 6.03% 8.18% 4.18% 1.45% 0.08% 0.11% 0.15% -
Total Cost 44,625 21,660 42,819 15,578 7,298 3,563 8,687 198.61%
-
Net Worth 425,234 417,933 486,672 216,893 195,223 115,330 97,568 167.53%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 19,466 - - - 6,461 -
Div Payout % - - 35.21% - - - 21.05% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 425,234 417,933 486,672 216,893 195,223 115,330 97,568 167.53%
NOSH 447,615 435,347 389,338 380,514 368,346 360,409 323,073 24.35%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 33.36% 31.03% 56.72% 72.08% 71.21% 69.00% 77.94% -
ROE 5.47% 2.40% 11.36% 18.42% 9.25% 6.88% 31.46% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 14.96 7.21 25.41 14.67 6.88 3.19 12.19 14.66%
EPS 5.20 2.30 18.90 10.50 4.90 2.20 9.50 -33.15%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 2.00 -
NAPS 0.95 0.96 1.25 0.57 0.53 0.32 0.302 115.14%
Adjusted Per Share Value based on latest NOSH - 405,648
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 2.91 1.37 4.30 2.43 1.10 0.50 1.71 42.67%
EPS 1.01 0.44 2.40 1.74 0.78 0.34 1.33 -16.80%
DPS 0.00 0.00 0.85 0.00 0.00 0.00 0.28 -
NAPS 0.1848 0.1817 0.2115 0.0943 0.0849 0.0501 0.0424 167.54%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 8.72 9.80 9.04 7.80 5.76 5.00 4.08 -
P/RPS 58.29 135.84 35.58 53.19 83.71 156.81 33.47 44.89%
P/EPS 167.69 426.09 63.66 74.29 117.55 227.27 42.95 148.56%
EY 0.60 0.23 1.57 1.35 0.85 0.44 2.33 -59.62%
DY 0.00 0.00 0.55 0.00 0.00 0.00 0.49 -
P/NAPS 9.18 10.21 7.23 13.68 10.87 15.63 13.51 -22.76%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 16/08/07 10/05/07 15/02/07 03/11/06 15/08/06 28/04/06 20/02/06 -
Price 3.52 9.52 11.00 8.68 7.36 5.24 4.44 -
P/RPS 23.53 131.96 43.29 59.19 106.96 164.34 36.43 -25.33%
P/EPS 67.69 413.91 77.46 82.67 150.20 238.18 46.74 28.09%
EY 1.48 0.24 1.29 1.21 0.67 0.42 2.14 -21.84%
DY 0.00 0.00 0.45 0.00 0.00 0.00 0.45 -
P/NAPS 3.71 9.92 8.80 15.23 13.89 16.38 14.70 -60.16%

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