[GPACKET] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
28-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -74.17%
YoY- 58.11%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 98,931 55,804 25,347 11,492 39,379 26,699 16,134 233.90%
PBT 58,558 40,816 18,064 7,938 30,737 20,038 11,717 191.45%
Tax -2,446 -590 -15 -9 -45 -21 -20 2342.39%
NP 56,112 40,226 18,049 7,929 30,692 20,017 11,697 183.62%
-
NP to SH 55,286 39,954 18,049 7,929 30,692 20,017 11,697 180.84%
-
Tax Rate 4.18% 1.45% 0.08% 0.11% 0.15% 0.10% 0.17% -
Total Cost 42,819 15,578 7,298 3,563 8,687 6,682 4,437 351.41%
-
Net Worth 486,672 216,893 195,223 115,330 97,568 64,054 51,801 343.43%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 19,466 - - - 6,461 - - -
Div Payout % 35.21% - - - 21.05% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 486,672 216,893 195,223 115,330 97,568 64,054 51,801 343.43%
NOSH 389,338 380,514 368,346 360,409 323,073 307,953 278,500 24.94%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 56.72% 72.08% 71.21% 69.00% 77.94% 74.97% 72.50% -
ROE 11.36% 18.42% 9.25% 6.88% 31.46% 31.25% 22.58% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 25.41 14.67 6.88 3.19 12.19 8.67 5.79 167.32%
EPS 18.90 10.50 4.90 2.20 9.50 6.50 4.20 171.82%
DPS 5.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.25 0.57 0.53 0.32 0.302 0.208 0.186 254.88%
Adjusted Per Share Value based on latest NOSH - 360,409
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 4.30 2.43 1.10 0.50 1.71 1.16 0.70 234.30%
EPS 2.40 1.74 0.78 0.34 1.33 0.87 0.51 180.02%
DPS 0.85 0.00 0.00 0.00 0.28 0.00 0.00 -
NAPS 0.2115 0.0943 0.0849 0.0501 0.0424 0.0278 0.0225 343.58%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 9.04 7.80 5.76 5.00 4.08 3.58 1.61 -
P/RPS 35.58 53.19 83.71 156.81 33.47 41.29 27.79 17.85%
P/EPS 63.66 74.29 117.55 227.27 42.95 55.08 38.33 40.11%
EY 1.57 1.35 0.85 0.44 2.33 1.82 2.61 -28.67%
DY 0.55 0.00 0.00 0.00 0.49 0.00 0.00 -
P/NAPS 7.23 13.68 10.87 15.63 13.51 17.21 8.66 -11.30%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 15/02/07 03/11/06 15/08/06 28/04/06 20/02/06 31/10/05 29/08/05 -
Price 11.00 8.68 7.36 5.24 4.44 3.48 2.38 -
P/RPS 43.29 59.19 106.96 164.34 36.43 40.14 41.08 3.54%
P/EPS 77.46 82.67 150.20 238.18 46.74 53.54 56.67 23.09%
EY 1.29 1.21 0.67 0.42 2.14 1.87 1.76 -18.66%
DY 0.45 0.00 0.00 0.00 0.45 0.00 0.00 -
P/NAPS 8.80 15.23 13.89 16.38 14.70 16.73 12.80 -22.05%

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