[GPACKET] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
15-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 27.62%
YoY- 51.46%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 31,407 43,128 30,457 13,855 11,492 12,680 10,565 106.88%
PBT 10,615 17,917 22,752 10,125 7,938 10,699 8,322 17.63%
Tax -868 -2,031 -575 -6 -9 -23 -2 5653.52%
NP 9,747 15,886 22,177 10,119 7,929 10,676 8,320 11.14%
-
NP to SH 10,013 15,332 21,905 10,119 7,929 10,676 8,320 13.15%
-
Tax Rate 8.18% 11.34% 2.53% 0.06% 0.11% 0.21% 0.02% -
Total Cost 21,660 27,242 8,280 3,736 3,563 2,004 2,245 353.83%
-
Net Worth 417,933 389,515 231,219 191,538 115,330 97,701 75,241 213.97%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 20,718 - - - 6,470 - -
Div Payout % - 135.14% - - - 60.61% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 417,933 389,515 231,219 191,538 115,330 97,701 75,241 213.97%
NOSH 435,347 414,378 405,648 361,392 360,409 323,515 361,739 13.15%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 31.03% 36.83% 72.81% 73.04% 69.00% 84.20% 78.75% -
ROE 2.40% 3.94% 9.47% 5.28% 6.88% 10.93% 11.06% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 7.21 10.41 7.51 3.83 3.19 3.92 2.92 82.78%
EPS 2.30 3.70 5.40 2.80 2.20 3.30 2.30 0.00%
DPS 0.00 5.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.96 0.94 0.57 0.53 0.32 0.302 0.208 177.46%
Adjusted Per Share Value based on latest NOSH - 361,392
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 1.57 2.15 1.52 0.69 0.57 0.63 0.53 106.39%
EPS 0.50 0.77 1.09 0.51 0.40 0.53 0.42 12.33%
DPS 0.00 1.03 0.00 0.00 0.00 0.32 0.00 -
NAPS 0.2087 0.1945 0.1155 0.0956 0.0576 0.0488 0.0376 213.81%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 9.80 9.04 7.80 5.76 5.00 4.08 3.58 -
P/RPS 135.84 86.86 103.89 150.24 156.81 104.10 122.58 7.09%
P/EPS 426.09 244.32 144.44 205.71 227.27 123.64 155.65 95.80%
EY 0.23 0.41 0.69 0.49 0.44 0.81 0.64 -49.48%
DY 0.00 0.55 0.00 0.00 0.00 0.49 0.00 -
P/NAPS 10.21 9.62 13.68 10.87 15.63 13.51 17.21 -29.41%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 10/05/07 15/02/07 03/11/06 15/08/06 28/04/06 20/02/06 31/10/05 -
Price 9.52 11.00 8.68 7.36 5.24 4.44 3.48 -
P/RPS 131.96 105.69 115.61 191.98 164.34 113.28 119.15 7.05%
P/EPS 413.91 297.30 160.74 262.86 238.18 134.55 151.30 95.72%
EY 0.24 0.34 0.62 0.38 0.42 0.74 0.66 -49.08%
DY 0.00 0.45 0.00 0.00 0.00 0.45 0.00 -
P/NAPS 9.92 11.70 15.23 13.89 16.38 14.70 16.73 -29.44%

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