[GPACKET] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -33.22%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 10,565 8,783 7,351 5,337 7,236 3,762 1,734 233.22%
PBT 8,322 6,701 5,018 3,646 5,460 2,075 682 429.21%
Tax -2 -20 -3 0 0 0 0 -
NP 8,320 6,681 5,015 3,646 5,460 2,075 682 429.13%
-
NP to SH 8,320 6,681 5,015 3,646 5,460 2,075 682 429.13%
-
Tax Rate 0.02% 0.30% 0.06% 0.00% 0.00% 0.00% 0.00% -
Total Cost 2,245 2,102 2,336 1,691 1,776 1,687 1,052 65.67%
-
Net Worth 75,241 62,133 18,236 36,703 0 0 0 -
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 75,241 62,133 18,236 36,703 0 0 0 -
NOSH 361,739 334,050 227,954 243,066 218,400 207,500 97,428 139.58%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 78.75% 76.07% 68.22% 68.32% 75.46% 55.16% 39.33% -
ROE 11.06% 10.75% 27.50% 9.93% 0.00% 0.00% 0.00% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 2.92 2.63 3.22 2.20 3.31 1.81 1.78 39.05%
EPS 2.30 2.00 2.20 1.50 2.50 1.00 0.70 120.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.208 0.186 0.08 0.151 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 243,066
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 0.46 0.38 0.32 0.23 0.31 0.16 0.08 220.61%
EPS 0.36 0.29 0.22 0.16 0.24 0.09 0.03 423.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0327 0.027 0.0079 0.016 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 - - - - - -
Price 3.58 1.61 0.00 0.00 0.00 0.00 0.00 -
P/RPS 122.58 61.23 0.00 0.00 0.00 0.00 0.00 -
P/EPS 155.65 80.50 0.00 0.00 0.00 0.00 0.00 -
EY 0.64 1.24 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 17.21 8.66 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 31/10/05 29/08/05 19/05/05 - - - - -
Price 3.48 2.38 0.00 0.00 0.00 0.00 0.00 -
P/RPS 119.15 90.52 0.00 0.00 0.00 0.00 0.00 -
P/EPS 151.30 119.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.66 0.84 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 16.73 12.80 0.00 0.00 0.00 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