[GPACKET] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 100.95%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 133,928 50,694 32,268 10,992 130.10%
PBT 47,544 36,128 23,434 5,482 105.45%
Tax -2,866 -30 -40 0 -
NP 44,678 36,098 23,394 5,482 101.24%
-
NP to SH 46,552 36,098 23,394 5,482 104.01%
-
Tax Rate 6.03% 0.08% 0.17% 0.00% -
Total Cost 89,250 14,596 8,874 5,510 153.01%
-
Net Worth 425,234 195,223 51,801 0 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 425,234 195,223 51,801 0 -
NOSH 447,615 368,346 278,500 161,235 40.54%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 33.36% 71.21% 72.50% 49.87% -
ROE 10.95% 18.49% 45.16% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 29.92 13.76 11.59 6.82 63.70%
EPS 10.40 9.80 8.40 3.40 45.16%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.53 0.186 0.00 -
Adjusted Per Share Value based on latest NOSH - 207,500
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 5.82 2.20 1.40 0.48 129.73%
EPS 2.02 1.57 1.02 0.24 103.41%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.1848 0.0849 0.0225 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 29/06/07 30/06/06 30/06/05 - -
Price 8.72 5.76 1.61 0.00 -
P/RPS 29.14 41.85 13.90 0.00 -
P/EPS 83.85 58.78 19.17 0.00 -
EY 1.19 1.70 5.22 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 9.18 10.87 8.66 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 16/08/07 15/08/06 29/08/05 - -
Price 3.52 7.36 2.38 0.00 -
P/RPS 11.76 53.48 20.54 0.00 -
P/EPS 33.85 75.10 28.33 0.00 -
EY 2.95 1.33 3.53 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 3.71 13.89 12.80 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