[GPACKET] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 9.2%
YoY- 80.13%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 139,505 140,549 118,847 98,932 68,484 48,592 43,520 117.24%
PBT 48,566 64,441 61,409 58,732 51,514 37,084 33,660 27.65%
Tax -3,535 -3,679 -3,480 -2,621 -613 -40 -54 1520.16%
NP 45,031 60,762 57,929 56,111 50,901 37,044 33,606 21.52%
-
NP to SH 45,214 60,513 57,369 55,285 50,629 37,044 33,606 21.85%
-
Tax Rate 7.28% 5.71% 5.67% 4.46% 1.19% 0.11% 0.16% -
Total Cost 94,474 79,787 60,918 42,821 17,583 11,548 9,914 348.86%
-
Net Worth 402,651 0 417,933 517,972 0 191,538 115,330 129.96%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 20,718 20,718 20,718 20,718 - - - -
Div Payout % 45.82% 34.24% 36.12% 37.48% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 402,651 0 417,933 517,972 0 191,538 115,330 129.96%
NOSH 314,571 442,100 435,347 414,378 405,648 361,392 360,409 -8.66%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 32.28% 43.23% 48.74% 56.72% 74.33% 76.23% 77.22% -
ROE 11.23% 0.00% 13.73% 10.67% 0.00% 19.34% 29.14% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 44.35 31.79 27.30 23.87 16.88 13.45 12.08 137.79%
EPS 14.37 13.69 13.18 13.34 12.48 10.25 9.32 33.42%
DPS 6.59 4.69 4.76 5.00 0.00 0.00 0.00 -
NAPS 1.28 0.00 0.96 1.25 0.00 0.53 0.32 151.77%
Adjusted Per Share Value based on latest NOSH - 414,378
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 6.06 6.11 5.17 4.30 2.98 2.11 1.89 117.28%
EPS 1.97 2.63 2.49 2.40 2.20 1.61 1.46 22.08%
DPS 0.90 0.90 0.90 0.90 0.00 0.00 0.00 -
NAPS 0.175 0.00 0.1817 0.2251 0.00 0.0833 0.0501 130.03%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 4.18 8.72 9.80 9.04 7.80 5.76 5.00 -
P/RPS 9.43 27.43 35.90 37.86 46.20 42.84 41.41 -62.67%
P/EPS 29.08 63.71 74.37 67.76 62.49 56.19 53.62 -33.47%
EY 3.44 1.57 1.34 1.48 1.60 1.78 1.86 50.61%
DY 1.58 0.54 0.49 0.55 0.00 0.00 0.00 -
P/NAPS 3.27 0.00 10.21 7.23 0.00 10.87 15.63 -64.72%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 14/11/07 16/08/07 10/05/07 15/02/07 03/11/06 15/08/06 28/04/06 -
Price 2.82 3.52 9.52 11.00 8.68 7.36 5.24 -
P/RPS 6.36 11.07 34.87 46.07 51.41 54.74 43.39 -72.16%
P/EPS 19.62 25.72 72.24 82.45 69.55 71.80 56.20 -50.38%
EY 5.10 3.89 1.38 1.21 1.44 1.39 1.78 101.59%
DY 2.34 1.33 0.50 0.45 0.00 0.00 0.00 -
P/NAPS 2.20 0.00 9.92 8.80 0.00 13.89 16.38 -73.74%

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