[GPACKET] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
15-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 13.82%
YoY- 54.3%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 125,628 98,931 74,405 50,694 45,968 39,379 35,598 131.97%
PBT 42,460 58,558 54,421 36,128 31,752 30,737 26,717 36.22%
Tax -3,472 -2,446 -786 -30 -36 -45 -28 2393.96%
NP 38,988 56,112 53,634 36,098 31,716 30,692 26,689 28.77%
-
NP to SH 40,052 55,286 53,272 36,098 31,716 30,692 26,689 31.10%
-
Tax Rate 8.18% 4.18% 1.44% 0.08% 0.11% 0.15% 0.10% -
Total Cost 86,640 42,819 20,770 14,596 14,252 8,687 8,909 356.24%
-
Net Worth 417,933 486,672 216,893 195,223 115,330 97,568 64,054 249.57%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 19,466 - - - 6,461 - -
Div Payout % - 35.21% - - - 21.05% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 417,933 486,672 216,893 195,223 115,330 97,568 64,054 249.57%
NOSH 435,347 389,338 380,514 368,346 360,409 323,073 307,953 25.98%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 31.03% 56.72% 72.08% 71.21% 69.00% 77.94% 74.97% -
ROE 9.58% 11.36% 24.56% 18.49% 27.50% 31.46% 41.67% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 28.86 25.41 19.55 13.76 12.75 12.19 11.56 84.13%
EPS 9.20 18.90 14.00 9.80 8.80 9.50 8.67 4.03%
DPS 0.00 5.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.96 1.25 0.57 0.53 0.32 0.302 0.208 177.46%
Adjusted Per Share Value based on latest NOSH - 361,392
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 5.46 4.30 3.23 2.20 2.00 1.71 1.55 131.68%
EPS 1.74 2.40 2.32 1.57 1.38 1.33 1.16 31.06%
DPS 0.00 0.85 0.00 0.00 0.00 0.28 0.00 -
NAPS 0.1817 0.2115 0.0943 0.0849 0.0501 0.0424 0.0278 249.97%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 9.80 9.04 7.80 5.76 5.00 4.08 3.58 -
P/RPS 33.96 35.58 39.89 41.85 39.20 33.47 30.97 6.34%
P/EPS 106.52 63.66 55.71 58.78 56.82 42.95 41.31 88.14%
EY 0.94 1.57 1.79 1.70 1.76 2.33 2.42 -46.79%
DY 0.00 0.55 0.00 0.00 0.00 0.49 0.00 -
P/NAPS 10.21 7.23 13.68 10.87 15.63 13.51 17.21 -29.41%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 10/05/07 15/02/07 03/11/06 15/08/06 28/04/06 20/02/06 31/10/05 -
Price 9.52 11.00 8.68 7.36 5.24 4.44 3.48 -
P/RPS 32.99 43.29 44.39 53.48 41.08 36.43 30.10 6.30%
P/EPS 103.48 77.46 62.00 75.10 59.55 46.74 40.15 88.08%
EY 0.97 1.29 1.61 1.33 1.68 2.14 2.49 -46.69%
DY 0.00 0.45 0.00 0.00 0.00 0.45 0.00 -
P/NAPS 9.92 8.80 15.23 13.89 16.38 14.70 16.73 -29.44%

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