[GPACKET] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
14-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -50.19%
YoY- -69.84%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 22,445 22,344 26,459 29,413 35,557 31,407 43,128 -35.32%
PBT -5,607 -2,845 344 6,877 13,157 10,615 17,917 -
Tax -972 -509 -113 -431 -205 -868 -2,031 -38.84%
NP -6,579 -3,354 231 6,446 12,952 9,747 15,886 -
-
NP to SH -4,889 -2,733 277 6,606 13,263 10,013 15,332 -
-
Tax Rate - - 32.85% 6.27% 1.56% 8.18% 11.34% -
Total Cost 29,024 25,698 26,228 22,967 22,605 21,660 27,242 4.31%
-
Net Worth 397,638 427,031 349,019 402,651 0 417,933 389,515 1.38%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - 20,718 -
Div Payout % - - - - - - 135.14% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 397,638 427,031 349,019 402,651 0 417,933 389,515 1.38%
NOSH 325,933 341,624 276,999 314,571 442,100 435,347 414,378 -14.80%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -29.31% -15.01% 0.87% 21.92% 36.43% 31.03% 36.83% -
ROE -1.23% -0.64% 0.08% 1.64% 0.00% 2.40% 3.94% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 6.89 6.54 9.55 9.35 8.04 7.21 10.41 -24.07%
EPS -1.50 -0.80 0.10 2.10 4.00 2.30 3.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.22 1.25 1.26 1.28 0.00 0.96 0.94 19.00%
Adjusted Per Share Value based on latest NOSH - 314,571
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 0.98 0.97 1.15 1.28 1.55 1.37 1.87 -35.02%
EPS -0.21 -0.12 0.01 0.29 0.58 0.44 0.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.90 -
NAPS 0.1728 0.1856 0.1517 0.175 0.00 0.1817 0.1693 1.37%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.15 2.20 2.90 4.18 8.72 9.80 9.04 -
P/RPS 16.70 33.64 30.36 44.71 108.42 135.84 86.86 -66.72%
P/EPS -76.67 -275.00 2,900.00 199.05 290.67 426.09 244.32 -
EY -1.30 -0.36 0.03 0.50 0.34 0.23 0.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.55 -
P/NAPS 0.94 1.76 2.30 3.27 0.00 10.21 9.62 -78.81%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 20/08/08 21/05/08 28/02/08 14/11/07 16/08/07 10/05/07 15/02/07 -
Price 1.13 2.41 2.36 2.82 3.52 9.52 11.00 -
P/RPS 16.41 36.85 24.71 30.16 43.77 131.96 105.69 -71.14%
P/EPS -75.33 -301.25 2,360.00 134.29 117.33 413.91 297.30 -
EY -1.33 -0.33 0.04 0.74 0.85 0.24 0.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.45 -
P/NAPS 0.93 1.93 1.87 2.20 0.00 9.92 11.70 -81.54%

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