[GPACKET] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
28-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 9.49%
YoY- 107.5%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 98,932 68,484 48,592 43,520 39,379 32,036 28,707 127.64%
PBT 58,732 51,514 37,084 33,660 30,740 23,687 20,825 99.23%
Tax -2,621 -613 -40 -54 -48 -25 -23 2230.30%
NP 56,111 50,901 37,044 33,606 30,692 23,662 20,802 93.42%
-
NP to SH 55,285 50,629 37,044 33,606 30,692 23,662 20,802 91.52%
-
Tax Rate 4.46% 1.19% 0.11% 0.16% 0.16% 0.11% 0.11% -
Total Cost 42,821 17,583 11,548 9,914 8,687 8,374 7,905 207.49%
-
Net Worth 517,972 0 191,538 115,330 97,701 75,241 62,133 309.55%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 20,718 - - - 6,470 - - -
Div Payout % 37.48% - - - 21.08% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 517,972 0 191,538 115,330 97,701 75,241 62,133 309.55%
NOSH 414,378 405,648 361,392 360,409 323,515 361,739 334,050 15.40%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 56.72% 74.33% 76.23% 77.22% 77.94% 73.86% 72.46% -
ROE 10.67% 0.00% 19.34% 29.14% 31.41% 31.45% 33.48% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 23.87 16.88 13.45 12.08 12.17 8.86 8.59 97.28%
EPS 13.34 12.48 10.25 9.32 9.49 6.54 6.23 65.89%
DPS 5.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.25 0.00 0.53 0.32 0.302 0.208 0.186 254.88%
Adjusted Per Share Value based on latest NOSH - 360,409
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 4.94 3.42 2.43 2.17 1.97 1.60 1.43 128.00%
EPS 2.76 2.53 1.85 1.68 1.53 1.18 1.04 91.34%
DPS 1.03 0.00 0.00 0.00 0.32 0.00 0.00 -
NAPS 0.2586 0.00 0.0956 0.0576 0.0488 0.0376 0.031 309.73%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 9.04 7.80 5.76 5.00 4.08 3.58 1.61 -
P/RPS 37.86 46.20 42.84 41.41 33.52 40.42 18.73 59.66%
P/EPS 67.76 62.49 56.19 53.62 43.01 54.73 25.85 89.77%
EY 1.48 1.60 1.78 1.86 2.33 1.83 3.87 -47.22%
DY 0.55 0.00 0.00 0.00 0.49 0.00 0.00 -
P/NAPS 7.23 0.00 10.87 15.63 13.51 17.21 8.66 -11.30%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 15/02/07 03/11/06 15/08/06 28/04/06 20/02/06 - - -
Price 11.00 8.68 7.36 5.24 4.44 0.00 0.00 -
P/RPS 46.07 51.41 54.74 43.39 36.48 0.00 0.00 -
P/EPS 82.45 69.55 71.80 56.20 46.80 0.00 0.00 -
EY 1.21 1.44 1.39 1.78 2.14 0.00 0.00 -
DY 0.45 0.00 0.00 0.00 0.45 0.00 0.00 -
P/NAPS 8.80 0.00 13.89 16.38 14.70 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