[GPACKET] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -33.22%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 26,459 43,128 12,680 5,337 70.51%
PBT 344 17,917 10,699 3,646 -54.47%
Tax -113 -2,031 -23 0 -
NP 231 15,886 10,676 3,646 -60.13%
-
NP to SH 277 15,332 10,676 3,646 -57.64%
-
Tax Rate 32.85% 11.34% 0.21% 0.00% -
Total Cost 26,228 27,242 2,004 1,691 149.38%
-
Net Worth 349,019 389,515 97,701 36,703 111.86%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - 20,718 6,470 - -
Div Payout % - 135.14% 60.61% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 349,019 389,515 97,701 36,703 111.86%
NOSH 276,999 414,378 323,515 243,066 4.45%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 0.87% 36.83% 84.20% 68.32% -
ROE 0.08% 3.94% 10.93% 9.93% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 9.55 10.41 3.92 2.20 63.12%
EPS 0.10 3.70 3.30 1.50 -59.45%
DPS 0.00 5.00 2.00 0.00 -
NAPS 1.26 0.94 0.302 0.151 102.82%
Adjusted Per Share Value based on latest NOSH - 243,066
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 1.15 1.87 0.55 0.23 70.99%
EPS 0.01 0.67 0.46 0.16 -60.31%
DPS 0.00 0.90 0.28 0.00 -
NAPS 0.1517 0.1693 0.0425 0.016 111.65%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 31/12/07 29/12/06 30/12/05 - -
Price 2.90 9.04 4.08 0.00 -
P/RPS 30.36 86.86 104.10 0.00 -
P/EPS 2,900.00 244.32 123.64 0.00 -
EY 0.03 0.41 0.81 0.00 -
DY 0.00 0.55 0.49 0.00 -
P/NAPS 2.30 9.62 13.51 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/08 15/02/07 20/02/06 - -
Price 2.36 11.00 4.44 0.00 -
P/RPS 24.71 105.69 113.28 0.00 -
P/EPS 2,360.00 297.30 134.55 0.00 -
EY 0.04 0.34 0.74 0.00 -
DY 0.00 0.45 0.45 0.00 -
P/NAPS 1.87 11.70 14.70 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