[GPACKET] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 28.44%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 43,520 39,379 32,036 28,707 23,686 18,069 102.41%
PBT 33,660 30,740 23,687 20,825 16,199 11,863 130.85%
Tax -54 -48 -25 -23 -3 0 -
NP 33,606 30,692 23,662 20,802 16,196 11,863 130.55%
-
NP to SH 33,606 30,692 23,662 20,802 16,196 11,863 130.55%
-
Tax Rate 0.16% 0.16% 0.11% 0.11% 0.02% 0.00% -
Total Cost 9,914 8,687 8,374 7,905 7,490 6,206 45.61%
-
Net Worth 115,330 97,701 75,241 62,133 18,236 36,703 150.54%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 6,470 - - - - -
Div Payout % - 21.08% - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 115,330 97,701 75,241 62,133 18,236 36,703 150.54%
NOSH 360,409 323,515 361,739 334,050 227,954 243,066 37.16%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 77.22% 77.94% 73.86% 72.46% 68.38% 65.65% -
ROE 29.14% 31.41% 31.45% 33.48% 88.81% 32.32% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 12.08 12.17 8.86 8.59 10.39 7.43 47.68%
EPS 9.32 9.49 6.54 6.23 7.10 4.88 68.04%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.302 0.208 0.186 0.08 0.151 82.66%
Adjusted Per Share Value based on latest NOSH - 334,050
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 2.17 1.97 1.60 1.43 1.18 0.90 102.58%
EPS 1.68 1.53 1.18 1.04 0.81 0.59 131.50%
DPS 0.00 0.32 0.00 0.00 0.00 0.00 -
NAPS 0.0576 0.0488 0.0376 0.031 0.0091 0.0183 150.88%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 - - -
Price 5.00 4.08 3.58 1.61 0.00 0.00 -
P/RPS 41.41 33.52 40.42 18.73 0.00 0.00 -
P/EPS 53.62 43.01 54.73 25.85 0.00 0.00 -
EY 1.86 2.33 1.83 3.87 0.00 0.00 -
DY 0.00 0.49 0.00 0.00 0.00 0.00 -
P/NAPS 15.63 13.51 17.21 8.66 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/04/06 20/02/06 - - - - -
Price 5.24 4.44 0.00 0.00 0.00 0.00 -
P/RPS 43.39 36.48 0.00 0.00 0.00 0.00 -
P/EPS 56.20 46.80 0.00 0.00 0.00 0.00 -
EY 1.78 2.14 0.00 0.00 0.00 0.00 -
DY 0.00 0.45 0.00 0.00 0.00 0.00 -
P/NAPS 16.38 14.70 0.00 0.00 0.00 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