[GPACKET] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 3.78%
YoY- 80.13%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 128,502 133,928 125,628 98,931 74,405 50,694 45,968 98.31%
PBT 40,865 47,544 42,460 58,558 54,421 36,128 31,752 18.30%
Tax -2,485 -2,866 -3,472 -2,446 -786 -30 -36 1578.40%
NP 38,380 44,678 38,988 56,112 53,634 36,098 31,716 13.54%
-
NP to SH 39,842 46,552 40,052 55,286 53,272 36,098 31,716 16.40%
-
Tax Rate 6.08% 6.03% 8.18% 4.18% 1.44% 0.08% 0.11% -
Total Cost 90,122 89,250 86,640 42,819 20,770 14,596 14,252 241.57%
-
Net Worth 326,914 425,234 417,933 486,672 216,893 195,223 115,330 100.16%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 19,466 - - - -
Div Payout % - - - 35.21% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 326,914 425,234 417,933 486,672 216,893 195,223 115,330 100.16%
NOSH 255,401 447,615 435,347 389,338 380,514 368,346 360,409 -20.49%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 29.87% 33.36% 31.03% 56.72% 72.08% 71.21% 69.00% -
ROE 12.19% 10.95% 9.58% 11.36% 24.56% 18.49% 27.50% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 50.31 29.92 28.86 25.41 19.55 13.76 12.75 149.49%
EPS 15.60 10.40 9.20 18.90 14.00 9.80 8.80 46.42%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.28 0.95 0.96 1.25 0.57 0.53 0.32 151.77%
Adjusted Per Share Value based on latest NOSH - 414,378
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 5.59 5.82 5.46 4.30 3.23 2.20 2.00 98.29%
EPS 1.73 2.02 1.74 2.40 2.32 1.57 1.38 16.24%
DPS 0.00 0.00 0.00 0.85 0.00 0.00 0.00 -
NAPS 0.1421 0.1848 0.1817 0.2115 0.0943 0.0849 0.0501 100.24%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 4.18 8.72 9.80 9.04 7.80 5.76 5.00 -
P/RPS 8.31 29.14 33.96 35.58 39.89 41.85 39.20 -64.41%
P/EPS 26.79 83.85 106.52 63.66 55.71 58.78 56.82 -39.39%
EY 3.73 1.19 0.94 1.57 1.79 1.70 1.76 64.91%
DY 0.00 0.00 0.00 0.55 0.00 0.00 0.00 -
P/NAPS 3.27 9.18 10.21 7.23 13.68 10.87 15.63 -64.72%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 14/11/07 16/08/07 10/05/07 15/02/07 03/11/06 15/08/06 28/04/06 -
Price 2.82 3.52 9.52 11.00 8.68 7.36 5.24 -
P/RPS 5.60 11.76 32.99 43.29 44.39 53.48 41.08 -73.48%
P/EPS 18.08 33.85 103.48 77.46 62.00 75.10 59.55 -54.79%
EY 5.53 2.95 0.97 1.29 1.61 1.33 1.68 121.12%
DY 0.00 0.00 0.00 0.45 0.00 0.00 0.00 -
P/NAPS 2.20 3.71 9.92 8.80 15.23 13.89 16.38 -73.74%

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