[GPACKET] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
03-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 47.58%
YoY- 99.6%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 133,928 125,628 98,931 74,405 50,694 45,968 39,379 126.66%
PBT 47,544 42,460 58,558 54,421 36,128 31,752 30,737 33.85%
Tax -2,866 -3,472 -2,446 -786 -30 -36 -45 1506.99%
NP 44,678 38,988 56,112 53,634 36,098 31,716 30,692 28.53%
-
NP to SH 46,552 40,052 55,286 53,272 36,098 31,716 30,692 32.11%
-
Tax Rate 6.03% 8.18% 4.18% 1.44% 0.08% 0.11% 0.15% -
Total Cost 89,250 86,640 42,819 20,770 14,596 14,252 8,687 374.61%
-
Net Worth 425,234 417,933 486,672 216,893 195,223 115,330 97,568 167.53%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 19,466 - - - 6,461 -
Div Payout % - - 35.21% - - - 21.05% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 425,234 417,933 486,672 216,893 195,223 115,330 97,568 167.53%
NOSH 447,615 435,347 389,338 380,514 368,346 360,409 323,073 24.35%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 33.36% 31.03% 56.72% 72.08% 71.21% 69.00% 77.94% -
ROE 10.95% 9.58% 11.36% 24.56% 18.49% 27.50% 31.46% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 29.92 28.86 25.41 19.55 13.76 12.75 12.19 82.25%
EPS 10.40 9.20 18.90 14.00 9.80 8.80 9.50 6.23%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 2.00 -
NAPS 0.95 0.96 1.25 0.57 0.53 0.32 0.302 115.14%
Adjusted Per Share Value based on latest NOSH - 405,648
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 5.82 5.46 4.30 3.23 2.20 2.00 1.71 126.77%
EPS 2.02 1.74 2.40 2.32 1.57 1.38 1.33 32.23%
DPS 0.00 0.00 0.85 0.00 0.00 0.00 0.28 -
NAPS 0.1848 0.1817 0.2115 0.0943 0.0849 0.0501 0.0424 167.54%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 8.72 9.80 9.04 7.80 5.76 5.00 4.08 -
P/RPS 29.14 33.96 35.58 39.89 41.85 39.20 33.47 -8.84%
P/EPS 83.85 106.52 63.66 55.71 58.78 56.82 42.95 56.39%
EY 1.19 0.94 1.57 1.79 1.70 1.76 2.33 -36.18%
DY 0.00 0.00 0.55 0.00 0.00 0.00 0.49 -
P/NAPS 9.18 10.21 7.23 13.68 10.87 15.63 13.51 -22.76%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 16/08/07 10/05/07 15/02/07 03/11/06 15/08/06 28/04/06 20/02/06 -
Price 3.52 9.52 11.00 8.68 7.36 5.24 4.44 -
P/RPS 11.76 32.99 43.29 44.39 53.48 41.08 36.43 -53.03%
P/EPS 33.85 103.48 77.46 62.00 75.10 59.55 46.74 -19.40%
EY 2.95 0.97 1.29 1.61 1.33 1.68 2.14 23.93%
DY 0.00 0.00 0.45 0.00 0.00 0.00 0.45 -
P/NAPS 3.71 9.92 8.80 15.23 13.89 16.38 14.70 -60.16%

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