[GPACKET] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -30.01%
YoY- 43.61%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 29,413 35,557 31,407 43,128 30,457 13,855 11,492 87.00%
PBT 6,877 13,157 10,615 17,917 22,752 10,125 7,938 -9.11%
Tax -431 -205 -868 -2,031 -575 -6 -9 1215.63%
NP 6,446 12,952 9,747 15,886 22,177 10,119 7,929 -12.88%
-
NP to SH 6,606 13,263 10,013 15,332 21,905 10,119 7,929 -11.44%
-
Tax Rate 6.27% 1.56% 8.18% 11.34% 2.53% 0.06% 0.11% -
Total Cost 22,967 22,605 21,660 27,242 8,280 3,736 3,563 245.96%
-
Net Worth 402,651 0 417,933 389,515 231,219 191,538 115,330 129.96%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 20,718 - - - -
Div Payout % - - - 135.14% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 402,651 0 417,933 389,515 231,219 191,538 115,330 129.96%
NOSH 314,571 442,100 435,347 414,378 405,648 361,392 360,409 -8.66%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 21.92% 36.43% 31.03% 36.83% 72.81% 73.04% 69.00% -
ROE 1.64% 0.00% 2.40% 3.94% 9.47% 5.28% 6.88% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 9.35 8.04 7.21 10.41 7.51 3.83 3.19 104.67%
EPS 2.10 4.00 2.30 3.70 5.40 2.80 2.20 -3.05%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.28 0.00 0.96 0.94 0.57 0.53 0.32 151.77%
Adjusted Per Share Value based on latest NOSH - 414,378
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 1.28 1.55 1.37 1.87 1.32 0.60 0.50 87.03%
EPS 0.29 0.58 0.44 0.67 0.95 0.44 0.34 -10.05%
DPS 0.00 0.00 0.00 0.90 0.00 0.00 0.00 -
NAPS 0.175 0.00 0.1817 0.1693 0.1005 0.0833 0.0501 130.03%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 4.18 8.72 9.80 9.04 7.80 5.76 5.00 -
P/RPS 44.71 108.42 135.84 86.86 103.89 150.24 156.81 -56.64%
P/EPS 199.05 290.67 426.09 244.32 144.44 205.71 227.27 -8.45%
EY 0.50 0.34 0.23 0.41 0.69 0.49 0.44 8.88%
DY 0.00 0.00 0.00 0.55 0.00 0.00 0.00 -
P/NAPS 3.27 0.00 10.21 9.62 13.68 10.87 15.63 -64.72%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 14/11/07 16/08/07 10/05/07 15/02/07 03/11/06 15/08/06 28/04/06 -
Price 2.82 3.52 9.52 11.00 8.68 7.36 5.24 -
P/RPS 30.16 43.77 131.96 105.69 115.61 191.98 164.34 -67.67%
P/EPS 134.29 117.33 413.91 297.30 160.74 262.86 238.18 -31.72%
EY 0.74 0.85 0.24 0.34 0.62 0.38 0.42 45.82%
DY 0.00 0.00 0.00 0.45 0.00 0.00 0.00 -
P/NAPS 2.20 0.00 9.92 11.70 15.23 13.89 16.38 -73.74%

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