[GPACKET] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
14-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -14.41%
YoY- -25.21%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 89,578 89,376 122,836 128,502 133,928 125,628 98,931 -6.41%
PBT -16,904 11,380 30,993 40,865 47,544 42,460 58,558 -
Tax -2,962 -24,796 -1,977 -2,485 -2,866 -3,472 -2,446 13.62%
NP -19,866 -13,416 29,016 38,380 44,678 38,988 56,112 -
-
NP to SH -15,244 -10,932 30,159 39,842 46,552 40,052 55,286 -
-
Tax Rate - 217.89% 6.38% 6.08% 6.03% 8.18% 4.18% -
Total Cost 109,444 102,792 93,820 90,122 89,250 86,640 42,819 87.04%
-
Net Worth 404,297 427,031 345,457 326,914 425,234 417,933 486,672 -11.63%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - 19,466 -
Div Payout % - - - - - - 35.21% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 404,297 427,031 345,457 326,914 425,234 417,933 486,672 -11.63%
NOSH 331,391 341,624 274,172 255,401 447,615 435,347 389,338 -10.19%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -22.18% -15.01% 23.62% 29.87% 33.36% 31.03% 56.72% -
ROE -3.77% -2.56% 8.73% 12.19% 10.95% 9.58% 11.36% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 27.03 26.16 44.80 50.31 29.92 28.86 25.41 4.21%
EPS -4.60 -3.20 11.00 15.60 10.40 9.20 18.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.22 1.25 1.26 1.28 0.95 0.96 1.25 -1.60%
Adjusted Per Share Value based on latest NOSH - 314,571
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 3.89 3.88 5.34 5.59 5.82 5.46 4.30 -6.46%
EPS -0.66 -0.48 1.31 1.73 2.02 1.74 2.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.85 -
NAPS 0.1757 0.1856 0.1502 0.1421 0.1848 0.1817 0.2115 -11.63%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.15 2.20 2.90 4.18 8.72 9.80 9.04 -
P/RPS 4.25 8.41 6.47 8.31 29.14 33.96 35.58 -75.77%
P/EPS -25.00 -68.75 26.36 26.79 83.85 106.52 63.66 -
EY -4.00 -1.45 3.79 3.73 1.19 0.94 1.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.55 -
P/NAPS 0.94 1.76 2.30 3.27 9.18 10.21 7.23 -74.36%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 20/08/08 21/05/08 28/02/08 14/11/07 16/08/07 10/05/07 15/02/07 -
Price 1.13 2.41 2.36 2.82 3.52 9.52 11.00 -
P/RPS 4.18 9.21 5.27 5.60 11.76 32.99 43.29 -78.98%
P/EPS -24.57 -75.31 21.45 18.08 33.85 103.48 77.46 -
EY -4.07 -1.33 4.66 5.53 2.95 0.97 1.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.45 -
P/NAPS 0.93 1.93 1.87 2.20 3.71 9.92 8.80 -77.67%

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