[GPACKET] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
20-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 28.32%
YoY- 192.81%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 30,457 13,855 11,492 12,680 10,565 8,783 7,351 157.74%
PBT 22,752 10,125 7,938 10,699 8,322 6,701 5,018 173.69%
Tax -575 -6 -9 -23 -2 -20 -3 3213.67%
NP 22,177 10,119 7,929 10,676 8,320 6,681 5,015 169.17%
-
NP to SH 21,905 10,119 7,929 10,676 8,320 6,681 5,015 166.96%
-
Tax Rate 2.53% 0.06% 0.11% 0.21% 0.02% 0.30% 0.06% -
Total Cost 8,280 3,736 3,563 2,004 2,245 2,102 2,336 132.29%
-
Net Worth 231,219 191,538 115,330 97,701 75,241 62,133 18,236 442.90%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 6,470 - - - -
Div Payout % - - - 60.61% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 231,219 191,538 115,330 97,701 75,241 62,133 18,236 442.90%
NOSH 405,648 361,392 360,409 323,515 361,739 334,050 227,954 46.79%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 72.81% 73.04% 69.00% 84.20% 78.75% 76.07% 68.22% -
ROE 9.47% 5.28% 6.88% 10.93% 11.06% 10.75% 27.50% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 7.51 3.83 3.19 3.92 2.92 2.63 3.22 75.77%
EPS 5.40 2.80 2.20 3.30 2.30 2.00 2.20 81.86%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.57 0.53 0.32 0.302 0.208 0.186 0.08 269.83%
Adjusted Per Share Value based on latest NOSH - 323,515
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 1.52 0.69 0.57 0.63 0.53 0.44 0.37 156.28%
EPS 1.09 0.51 0.40 0.53 0.42 0.33 0.25 166.64%
DPS 0.00 0.00 0.00 0.32 0.00 0.00 0.00 -
NAPS 0.1155 0.0956 0.0576 0.0488 0.0376 0.031 0.0091 443.27%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 - -
Price 7.80 5.76 5.00 4.08 3.58 1.61 0.00 -
P/RPS 103.89 150.24 156.81 104.10 122.58 61.23 0.00 -
P/EPS 144.44 205.71 227.27 123.64 155.65 80.50 0.00 -
EY 0.69 0.49 0.44 0.81 0.64 1.24 0.00 -
DY 0.00 0.00 0.00 0.49 0.00 0.00 0.00 -
P/NAPS 13.68 10.87 15.63 13.51 17.21 8.66 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 03/11/06 15/08/06 28/04/06 20/02/06 31/10/05 29/08/05 19/05/05 -
Price 8.68 7.36 5.24 4.44 3.48 2.38 0.00 -
P/RPS 115.61 191.98 164.34 113.28 119.15 90.52 0.00 -
P/EPS 160.74 262.86 238.18 134.55 151.30 119.00 0.00 -
EY 0.62 0.38 0.42 0.74 0.66 0.84 0.00 -
DY 0.00 0.00 0.00 0.45 0.00 0.00 0.00 -
P/NAPS 15.23 13.89 16.38 14.70 16.73 12.80 0.00 -

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