[GPACKET] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
14-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 28.38%
YoY- -25.21%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 44,789 22,344 122,836 96,377 66,964 31,407 98,931 -41.06%
PBT -8,452 2,845 30,993 30,649 23,772 10,615 58,558 -
Tax -1,481 -6,199 -1,977 -1,864 -1,433 -868 -2,446 -28.45%
NP -9,933 -3,354 29,016 28,785 22,339 9,747 56,112 -
-
NP to SH -7,622 -2,733 30,159 29,882 23,276 10,013 55,286 -
-
Tax Rate - 217.89% 6.38% 6.08% 6.03% 8.18% 4.18% -
Total Cost 54,722 25,698 93,820 67,592 44,625 21,660 42,819 17.78%
-
Net Worth 404,297 427,031 345,457 326,914 425,234 417,933 486,672 -11.63%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - 19,466 -
Div Payout % - - - - - - 35.21% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 404,297 427,031 345,457 326,914 425,234 417,933 486,672 -11.63%
NOSH 331,391 341,624 274,172 255,401 447,615 435,347 389,338 -10.19%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -22.18% -15.01% 23.62% 29.87% 33.36% 31.03% 56.72% -
ROE -1.89% -0.64% 8.73% 9.14% 5.47% 2.40% 11.36% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 13.52 6.54 44.80 37.74 14.96 7.21 25.41 -34.36%
EPS -2.30 -0.80 11.00 11.70 5.20 2.30 18.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.22 1.25 1.26 1.28 0.95 0.96 1.25 -1.60%
Adjusted Per Share Value based on latest NOSH - 314,571
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 1.95 0.97 5.34 4.19 2.91 1.37 4.30 -41.00%
EPS -0.33 -0.12 1.31 1.30 1.01 0.44 2.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.85 -
NAPS 0.1757 0.1856 0.1502 0.1421 0.1848 0.1817 0.2115 -11.63%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.15 2.20 2.90 4.18 8.72 9.80 9.04 -
P/RPS 8.51 33.64 6.47 11.08 58.29 135.84 35.58 -61.50%
P/EPS -50.00 -275.00 26.36 35.73 167.69 426.09 63.66 -
EY -2.00 -0.36 3.79 2.80 0.60 0.23 1.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.55 -
P/NAPS 0.94 1.76 2.30 3.27 9.18 10.21 7.23 -74.36%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 20/08/08 21/05/08 28/02/08 14/11/07 16/08/07 10/05/07 15/02/07 -
Price 1.13 2.41 2.36 2.82 3.52 9.52 11.00 -
P/RPS 8.36 36.85 5.27 7.47 23.53 131.96 43.29 -66.62%
P/EPS -49.13 -301.25 21.45 24.10 67.69 413.91 77.46 -
EY -2.04 -0.33 4.66 4.15 1.48 0.24 1.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.45 -
P/NAPS 0.93 1.93 1.87 2.20 3.71 9.92 8.80 -77.67%

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