[GPACKET] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
31-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 13.75%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 48,592 43,520 39,379 32,036 28,707 23,686 18,069 93.73%
PBT 37,084 33,660 30,740 23,687 20,825 16,199 11,863 114.24%
Tax -40 -54 -48 -25 -23 -3 0 -
NP 37,044 33,606 30,692 23,662 20,802 16,196 11,863 114.08%
-
NP to SH 37,044 33,606 30,692 23,662 20,802 16,196 11,863 114.08%
-
Tax Rate 0.11% 0.16% 0.16% 0.11% 0.11% 0.02% 0.00% -
Total Cost 11,548 9,914 8,687 8,374 7,905 7,490 6,206 51.45%
-
Net Worth 191,538 115,330 97,701 75,241 62,133 18,236 36,703 201.77%
Dividend
30/06/06 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
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 191,538 115,330 97,701 75,241 62,133 18,236 36,703 201.77%
NOSH 361,392 360,409 323,515 361,739 334,050 227,954 243,066 30.36%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 76.23% 77.22% 77.94% 73.86% 72.46% 68.38% 65.65% -
ROE 19.34% 29.14% 31.41% 31.45% 33.48% 88.81% 32.32% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 13.45 12.08 12.17 8.86 8.59 10.39 7.43 48.69%
EPS 10.25 9.32 9.49 6.54 6.23 7.10 4.88 64.23%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.32 0.302 0.208 0.186 0.08 0.151 131.48%
Adjusted Per Share Value based on latest NOSH - 361,739
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 2.43 2.17 1.97 1.60 1.43 1.18 0.90 94.25%
EPS 1.85 1.68 1.53 1.18 1.04 0.81 0.59 114.67%
DPS 0.00 0.00 0.32 0.00 0.00 0.00 0.00 -
NAPS 0.0956 0.0576 0.0488 0.0376 0.031 0.0091 0.0183 201.98%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 - - -
Price 5.76 5.00 4.08 3.58 1.61 0.00 0.00 -
P/RPS 42.84 41.41 33.52 40.42 18.73 0.00 0.00 -
P/EPS 56.19 53.62 43.01 54.73 25.85 0.00 0.00 -
EY 1.78 1.86 2.33 1.83 3.87 0.00 0.00 -
DY 0.00 0.00 0.49 0.00 0.00 0.00 0.00 -
P/NAPS 10.87 15.63 13.51 17.21 8.66 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 15/08/06 28/04/06 20/02/06 - - - - -
Price 7.36 5.24 4.44 0.00 0.00 0.00 0.00 -
P/RPS 54.74 43.39 36.48 0.00 0.00 0.00 0.00 -
P/EPS 71.80 56.20 46.80 0.00 0.00 0.00 0.00 -
EY 1.39 1.78 2.14 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.45 0.00 0.00 0.00 0.00 -
P/NAPS 13.89 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