[GPACKET] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
10-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -81.89%
YoY- 26.28%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 122,836 96,377 66,964 31,407 98,931 55,804 25,347 185.55%
PBT 30,993 30,649 23,772 10,615 58,558 40,816 18,064 43.17%
Tax -1,977 -1,864 -1,433 -868 -2,446 -590 -15 2466.93%
NP 29,016 28,785 22,339 9,747 56,112 40,226 18,049 37.11%
-
NP to SH 30,159 29,882 23,276 10,013 55,286 39,954 18,049 40.68%
-
Tax Rate 6.38% 6.08% 6.03% 8.18% 4.18% 1.45% 0.08% -
Total Cost 93,820 67,592 44,625 21,660 42,819 15,578 7,298 446.22%
-
Net Worth 345,457 326,914 425,234 417,933 486,672 216,893 195,223 46.14%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - 19,466 - - -
Div Payout % - - - - 35.21% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 345,457 326,914 425,234 417,933 486,672 216,893 195,223 46.14%
NOSH 274,172 255,401 447,615 435,347 389,338 380,514 368,346 -17.82%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 23.62% 29.87% 33.36% 31.03% 56.72% 72.08% 71.21% -
ROE 8.73% 9.14% 5.47% 2.40% 11.36% 18.42% 9.25% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 44.80 37.74 14.96 7.21 25.41 14.67 6.88 247.51%
EPS 11.00 11.70 5.20 2.30 18.90 10.50 4.90 71.19%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.26 1.28 0.95 0.96 1.25 0.57 0.53 77.84%
Adjusted Per Share Value based on latest NOSH - 435,347
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 5.34 4.19 2.91 1.37 4.30 2.43 1.10 185.87%
EPS 1.31 1.30 1.01 0.44 2.40 1.74 0.78 41.15%
DPS 0.00 0.00 0.00 0.00 0.85 0.00 0.00 -
NAPS 0.1502 0.1421 0.1848 0.1817 0.2115 0.0943 0.0849 46.12%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.90 4.18 8.72 9.80 9.04 7.80 5.76 -
P/RPS 6.47 11.08 58.29 135.84 35.58 53.19 83.71 -81.77%
P/EPS 26.36 35.73 167.69 426.09 63.66 74.29 117.55 -62.98%
EY 3.79 2.80 0.60 0.23 1.57 1.35 0.85 170.16%
DY 0.00 0.00 0.00 0.00 0.55 0.00 0.00 -
P/NAPS 2.30 3.27 9.18 10.21 7.23 13.68 10.87 -64.39%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 14/11/07 16/08/07 10/05/07 15/02/07 03/11/06 15/08/06 -
Price 2.36 2.82 3.52 9.52 11.00 8.68 7.36 -
P/RPS 5.27 7.47 23.53 131.96 43.29 59.19 106.96 -86.48%
P/EPS 21.45 24.10 67.69 413.91 77.46 82.67 150.20 -72.58%
EY 4.66 4.15 1.48 0.24 1.29 1.21 0.67 263.08%
DY 0.00 0.00 0.00 0.00 0.45 0.00 0.00 -
P/NAPS 1.87 2.20 3.71 9.92 8.80 15.23 13.89 -73.63%

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