[GPACKET] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
03-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 116.47%
YoY- 163.28%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 35,557 31,407 43,128 30,457 13,855 11,492 12,680 99.23%
PBT 13,157 10,615 17,917 22,752 10,125 7,938 10,699 14.82%
Tax -205 -868 -2,031 -575 -6 -9 -23 331.60%
NP 12,952 9,747 15,886 22,177 10,119 7,929 10,676 13.79%
-
NP to SH 13,263 10,013 15,332 21,905 10,119 7,929 10,676 15.60%
-
Tax Rate 1.56% 8.18% 11.34% 2.53% 0.06% 0.11% 0.21% -
Total Cost 22,605 21,660 27,242 8,280 3,736 3,563 2,004 405.20%
-
Net Worth 0 417,933 389,515 231,219 191,538 115,330 97,701 -
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 20,718 - - - 6,470 -
Div Payout % - - 135.14% - - - 60.61% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 0 417,933 389,515 231,219 191,538 115,330 97,701 -
NOSH 442,100 435,347 414,378 405,648 361,392 360,409 323,515 23.21%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 36.43% 31.03% 36.83% 72.81% 73.04% 69.00% 84.20% -
ROE 0.00% 2.40% 3.94% 9.47% 5.28% 6.88% 10.93% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 8.04 7.21 10.41 7.51 3.83 3.19 3.92 61.64%
EPS 4.00 2.30 3.70 5.40 2.80 2.20 3.30 13.72%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 2.00 -
NAPS 0.00 0.96 0.94 0.57 0.53 0.32 0.302 -
Adjusted Per Share Value based on latest NOSH - 405,648
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 1.55 1.37 1.87 1.32 0.60 0.50 0.55 99.89%
EPS 0.58 0.44 0.67 0.95 0.44 0.34 0.46 16.76%
DPS 0.00 0.00 0.90 0.00 0.00 0.00 0.28 -
NAPS 0.00 0.1817 0.1693 0.1005 0.0833 0.0501 0.0425 -
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 8.72 9.80 9.04 7.80 5.76 5.00 4.08 -
P/RPS 108.42 135.84 86.86 103.89 150.24 156.81 104.10 2.75%
P/EPS 290.67 426.09 244.32 144.44 205.71 227.27 123.64 77.08%
EY 0.34 0.23 0.41 0.69 0.49 0.44 0.81 -44.02%
DY 0.00 0.00 0.55 0.00 0.00 0.00 0.49 -
P/NAPS 0.00 10.21 9.62 13.68 10.87 15.63 13.51 -
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 16/08/07 10/05/07 15/02/07 03/11/06 15/08/06 28/04/06 20/02/06 -
Price 3.52 9.52 11.00 8.68 7.36 5.24 4.44 -
P/RPS 43.77 131.96 105.69 115.61 191.98 164.34 113.28 -47.04%
P/EPS 117.33 413.91 297.30 160.74 262.86 238.18 134.55 -8.74%
EY 0.85 0.24 0.34 0.62 0.38 0.42 0.74 9.70%
DY 0.00 0.00 0.45 0.00 0.00 0.00 0.45 -
P/NAPS 0.00 9.92 11.70 15.23 13.89 16.38 14.70 -

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