[GPACKET] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
28-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 3.34%
YoY- 58.11%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 98,931 74,405 50,694 45,968 39,379 35,598 32,268 110.61%
PBT 58,558 54,421 36,128 31,752 30,737 26,717 23,434 83.83%
Tax -2,446 -786 -30 -36 -45 -28 -40 1440.55%
NP 56,112 53,634 36,098 31,716 30,692 26,689 23,394 78.89%
-
NP to SH 55,286 53,272 36,098 31,716 30,692 26,689 23,394 77.14%
-
Tax Rate 4.18% 1.44% 0.08% 0.11% 0.15% 0.10% 0.17% -
Total Cost 42,819 20,770 14,596 14,252 8,687 8,909 8,874 184.72%
-
Net Worth 486,672 216,893 195,223 115,330 97,568 64,054 51,801 343.43%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 19,466 - - - 6,461 - - -
Div Payout % 35.21% - - - 21.05% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 486,672 216,893 195,223 115,330 97,568 64,054 51,801 343.43%
NOSH 389,338 380,514 368,346 360,409 323,073 307,953 278,500 24.94%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 56.72% 72.08% 71.21% 69.00% 77.94% 74.97% 72.50% -
ROE 11.36% 24.56% 18.49% 27.50% 31.46% 41.67% 45.16% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 25.41 19.55 13.76 12.75 12.19 11.56 11.59 68.52%
EPS 18.90 14.00 9.80 8.80 9.50 8.67 8.40 71.45%
DPS 5.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.25 0.57 0.53 0.32 0.302 0.208 0.186 254.88%
Adjusted Per Share Value based on latest NOSH - 360,409
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 4.30 3.23 2.20 2.00 1.71 1.55 1.40 110.86%
EPS 2.40 2.32 1.57 1.38 1.33 1.16 1.02 76.62%
DPS 0.85 0.00 0.00 0.00 0.28 0.00 0.00 -
NAPS 0.2115 0.0943 0.0849 0.0501 0.0424 0.0278 0.0225 343.58%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 9.04 7.80 5.76 5.00 4.08 3.58 1.61 -
P/RPS 35.58 39.89 41.85 39.20 33.47 30.97 13.90 86.80%
P/EPS 63.66 55.71 58.78 56.82 42.95 41.31 19.17 122.09%
EY 1.57 1.79 1.70 1.76 2.33 2.42 5.22 -55.01%
DY 0.55 0.00 0.00 0.00 0.49 0.00 0.00 -
P/NAPS 7.23 13.68 10.87 15.63 13.51 17.21 8.66 -11.30%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 15/02/07 03/11/06 15/08/06 28/04/06 20/02/06 31/10/05 29/08/05 -
Price 11.00 8.68 7.36 5.24 4.44 3.48 2.38 -
P/RPS 43.29 44.39 53.48 41.08 36.43 30.10 20.54 64.16%
P/EPS 77.46 62.00 75.10 59.55 46.74 40.15 28.33 95.17%
EY 1.29 1.61 1.33 1.68 2.14 2.49 3.53 -48.79%
DY 0.45 0.00 0.00 0.00 0.45 0.00 0.00 -
P/NAPS 8.80 15.23 13.89 16.38 14.70 16.73 12.80 -22.05%

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