[GPACKET] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
31-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 71.13%
YoY- 142.1%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 25,347 11,492 39,379 26,699 16,134 7,351 18,069 25.39%
PBT 18,064 7,938 30,737 20,038 11,717 5,015 11,914 32.07%
Tax -15 -9 -45 -21 -20 0 0 -
NP 18,049 7,929 30,692 20,017 11,697 5,015 11,914 32.00%
-
NP to SH 18,049 7,929 30,692 20,017 11,697 5,015 11,914 32.00%
-
Tax Rate 0.08% 0.11% 0.15% 0.10% 0.17% 0.00% 0.00% -
Total Cost 7,298 3,563 8,687 6,682 4,437 2,336 6,155 12.06%
-
Net Worth 195,223 115,330 97,568 64,054 51,801 18,236 36,714 205.58%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 6,461 - - - - -
Div Payout % - - 21.05% - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 195,223 115,330 97,568 64,054 51,801 18,236 36,714 205.58%
NOSH 368,346 360,409 323,073 307,953 278,500 227,954 243,142 32.00%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 71.21% 69.00% 77.94% 74.97% 72.50% 68.22% 65.94% -
ROE 9.25% 6.88% 31.46% 31.25% 22.58% 27.50% 32.45% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 6.88 3.19 12.19 8.67 5.79 3.22 7.43 -5.01%
EPS 4.90 2.20 9.50 6.50 4.20 2.20 4.90 0.00%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.32 0.302 0.208 0.186 0.08 0.151 131.48%
Adjusted Per Share Value based on latest NOSH - 361,739
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 1.10 0.50 1.71 1.16 0.70 0.32 0.79 24.76%
EPS 0.78 0.34 1.33 0.87 0.51 0.22 0.52 31.13%
DPS 0.00 0.00 0.28 0.00 0.00 0.00 0.00 -
NAPS 0.0849 0.0501 0.0424 0.0278 0.0225 0.0079 0.016 205.15%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 - - -
Price 5.76 5.00 4.08 3.58 1.61 0.00 0.00 -
P/RPS 83.71 156.81 33.47 41.29 27.79 0.00 0.00 -
P/EPS 117.55 227.27 42.95 55.08 38.33 0.00 0.00 -
EY 0.85 0.44 2.33 1.82 2.61 0.00 0.00 -
DY 0.00 0.00 0.49 0.00 0.00 0.00 0.00 -
P/NAPS 10.87 15.63 13.51 17.21 8.66 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 15/08/06 28/04/06 20/02/06 31/10/05 29/08/05 19/05/05 - -
Price 7.36 5.24 4.44 3.48 2.38 0.00 0.00 -
P/RPS 106.96 164.34 36.43 40.14 41.08 0.00 0.00 -
P/EPS 150.20 238.18 46.74 53.54 56.67 0.00 0.00 -
EY 0.67 0.42 2.14 1.87 1.76 0.00 0.00 -
DY 0.00 0.00 0.45 0.00 0.00 0.00 0.00 -
P/NAPS 13.89 16.38 14.70 16.73 12.80 0.00 0.00 -

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