[GPACKET] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
20-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 53.33%
YoY- 157.61%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 55,804 25,347 11,492 39,379 26,699 16,134 7,351 285.78%
PBT 40,816 18,064 7,938 30,737 20,038 11,717 5,015 304.09%
Tax -590 -15 -9 -45 -21 -20 0 -
NP 40,226 18,049 7,929 30,692 20,017 11,697 5,015 300.19%
-
NP to SH 39,954 18,049 7,929 30,692 20,017 11,697 5,015 298.39%
-
Tax Rate 1.45% 0.08% 0.11% 0.15% 0.10% 0.17% 0.00% -
Total Cost 15,578 7,298 3,563 8,687 6,682 4,437 2,336 253.88%
-
Net Worth 216,893 195,223 115,330 97,568 64,054 51,801 18,236 420.26%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 6,461 - - - -
Div Payout % - - - 21.05% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 216,893 195,223 115,330 97,568 64,054 51,801 18,236 420.26%
NOSH 380,514 368,346 360,409 323,073 307,953 278,500 227,954 40.67%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 72.08% 71.21% 69.00% 77.94% 74.97% 72.50% 68.22% -
ROE 18.42% 9.25% 6.88% 31.46% 31.25% 22.58% 27.50% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 14.67 6.88 3.19 12.19 8.67 5.79 3.22 174.56%
EPS 10.50 4.90 2.20 9.50 6.50 4.20 2.20 183.20%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.57 0.53 0.32 0.302 0.208 0.186 0.08 269.83%
Adjusted Per Share Value based on latest NOSH - 323,515
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 2.43 1.10 0.50 1.71 1.16 0.70 0.32 285.86%
EPS 1.74 0.78 0.34 1.33 0.87 0.51 0.22 296.46%
DPS 0.00 0.00 0.00 0.28 0.00 0.00 0.00 -
NAPS 0.0943 0.0849 0.0501 0.0424 0.0278 0.0225 0.0079 421.51%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 - -
Price 7.80 5.76 5.00 4.08 3.58 1.61 0.00 -
P/RPS 53.19 83.71 156.81 33.47 41.29 27.79 0.00 -
P/EPS 74.29 117.55 227.27 42.95 55.08 38.33 0.00 -
EY 1.35 0.85 0.44 2.33 1.82 2.61 0.00 -
DY 0.00 0.00 0.00 0.49 0.00 0.00 0.00 -
P/NAPS 13.68 10.87 15.63 13.51 17.21 8.66 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 03/11/06 15/08/06 28/04/06 20/02/06 31/10/05 29/08/05 19/05/05 -
Price 8.68 7.36 5.24 4.44 3.48 2.38 0.00 -
P/RPS 59.19 106.96 164.34 36.43 40.14 41.08 0.00 -
P/EPS 82.67 150.20 238.18 46.74 53.54 56.67 0.00 -
EY 1.21 0.67 0.42 2.14 1.87 1.76 0.00 -
DY 0.00 0.00 0.00 0.45 0.00 0.00 0.00 -
P/NAPS 15.23 13.89 16.38 14.70 16.73 12.80 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