[GPACKET] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
14-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -25.28%
YoY- -10.7%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 100,661 113,773 122,836 139,505 140,549 118,847 98,932 1.16%
PBT -1,231 17,533 30,993 48,566 64,441 61,409 58,732 -
Tax -2,025 -1,258 -1,617 -3,535 -3,679 -3,480 -2,621 -15.81%
NP -3,256 16,275 29,376 45,031 60,762 57,929 56,111 -
-
NP to SH -739 17,413 30,159 45,214 60,513 57,369 55,285 -
-
Tax Rate - 7.18% 5.22% 7.28% 5.71% 5.67% 4.46% -
Total Cost 103,917 97,498 93,460 94,474 79,787 60,918 42,821 80.68%
-
Net Worth 397,638 427,031 349,019 402,651 0 417,933 517,972 -16.17%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - 20,718 20,718 20,718 20,718 -
Div Payout % - - - 45.82% 34.24% 36.12% 37.48% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 397,638 427,031 349,019 402,651 0 417,933 517,972 -16.17%
NOSH 325,933 341,624 276,999 314,571 442,100 435,347 414,378 -14.80%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -3.23% 14.30% 23.91% 32.28% 43.23% 48.74% 56.72% -
ROE -0.19% 4.08% 8.64% 11.23% 0.00% 13.73% 10.67% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 30.88 33.30 44.35 44.35 31.79 27.30 23.87 18.74%
EPS -0.23 5.10 10.89 14.37 13.69 13.18 13.34 -
DPS 0.00 0.00 0.00 6.59 4.69 4.76 5.00 -
NAPS 1.22 1.25 1.26 1.28 0.00 0.96 1.25 -1.60%
Adjusted Per Share Value based on latest NOSH - 314,571
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 5.03 5.68 6.13 6.97 7.02 5.93 4.94 1.21%
EPS -0.04 0.87 1.51 2.26 3.02 2.86 2.76 -
DPS 0.00 0.00 0.00 1.03 1.03 1.03 1.03 -
NAPS 0.1986 0.2132 0.1743 0.2011 0.00 0.2087 0.2586 -16.15%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.15 2.20 2.90 4.18 8.72 9.80 9.04 -
P/RPS 3.72 6.61 6.54 9.43 27.43 35.90 37.86 -78.73%
P/EPS -507.20 43.16 26.64 29.08 63.71 74.37 67.76 -
EY -0.20 2.32 3.75 3.44 1.57 1.34 1.48 -
DY 0.00 0.00 0.00 1.58 0.54 0.49 0.55 -
P/NAPS 0.94 1.76 2.30 3.27 0.00 10.21 7.23 -74.36%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 20/08/08 21/05/08 28/02/08 14/11/07 16/08/07 10/05/07 15/02/07 -
Price 1.13 2.41 2.36 2.82 3.52 9.52 11.00 -
P/RPS 3.66 7.24 5.32 6.36 11.07 34.87 46.07 -81.54%
P/EPS -498.38 47.28 21.68 19.62 25.72 72.24 82.45 -
EY -0.20 2.11 4.61 5.10 3.89 1.38 1.21 -
DY 0.00 0.00 0.00 2.34 1.33 0.50 0.45 -
P/NAPS 0.93 1.93 1.87 2.20 0.00 9.92 8.80 -77.67%

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