[GPACKET] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 125,628 45,968 29,404 6,936 162.61%
PBT 42,460 31,752 20,060 2,728 149.67%
Tax -3,472 -36 0 0 -
NP 38,988 31,716 20,060 2,728 142.67%
-
NP to SH 40,052 31,716 20,060 2,728 144.86%
-
Tax Rate 8.18% 0.11% 0.00% 0.00% -
Total Cost 86,640 14,252 9,344 4,208 174.08%
-
Net Worth 417,933 115,330 18,236 0 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 417,933 115,330 18,236 0 -
NOSH 435,347 360,409 227,954 97,428 64.70%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 31.03% 69.00% 68.22% 39.33% -
ROE 9.58% 27.50% 110.00% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 28.86 12.75 12.90 7.12 59.44%
EPS 9.20 8.80 8.80 2.80 48.66%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.32 0.08 0.00 -
Adjusted Per Share Value based on latest NOSH - 97,428
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 6.27 2.30 1.47 0.35 161.65%
EPS 2.00 1.58 1.00 0.14 142.64%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.2087 0.0576 0.0091 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 30/03/07 31/03/06 - - -
Price 9.80 5.00 0.00 0.00 -
P/RPS 33.96 39.20 0.00 0.00 -
P/EPS 106.52 56.82 0.00 0.00 -
EY 0.94 1.76 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 10.21 15.63 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 10/05/07 28/04/06 19/05/05 - -
Price 9.52 5.24 0.00 0.00 -
P/RPS 32.99 41.08 0.00 0.00 -
P/EPS 103.48 59.55 0.00 0.00 -
EY 0.97 1.68 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 9.92 16.38 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