[GPACKET] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
19-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 37.55%
YoY- 635.34%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 12,680 10,565 8,783 7,351 5,337 7,236 3,762 124.30%
PBT 10,699 8,322 6,701 5,018 3,646 5,460 2,075 197.56%
Tax -23 -2 -20 -3 0 0 0 -
NP 10,676 8,320 6,681 5,015 3,646 5,460 2,075 197.14%
-
NP to SH 10,676 8,320 6,681 5,015 3,646 5,460 2,075 197.14%
-
Tax Rate 0.21% 0.02% 0.30% 0.06% 0.00% 0.00% 0.00% -
Total Cost 2,004 2,245 2,102 2,336 1,691 1,776 1,687 12.12%
-
Net Worth 97,701 75,241 62,133 18,236 36,703 0 0 -
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 6,470 - - - - - - -
Div Payout % 60.61% - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 97,701 75,241 62,133 18,236 36,703 0 0 -
NOSH 323,515 361,739 334,050 227,954 243,066 218,400 207,500 34.34%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 84.20% 78.75% 76.07% 68.22% 68.32% 75.46% 55.16% -
ROE 10.93% 11.06% 10.75% 27.50% 9.93% 0.00% 0.00% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 3.92 2.92 2.63 3.22 2.20 3.31 1.81 67.15%
EPS 3.30 2.30 2.00 2.20 1.50 2.50 1.00 121.17%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.302 0.208 0.186 0.08 0.151 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 227,954
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 0.55 0.46 0.38 0.32 0.23 0.31 0.16 127.25%
EPS 0.46 0.36 0.29 0.22 0.16 0.24 0.09 195.83%
DPS 0.28 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0425 0.0327 0.027 0.0079 0.016 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 - - - - -
Price 4.08 3.58 1.61 0.00 0.00 0.00 0.00 -
P/RPS 104.10 122.58 61.23 0.00 0.00 0.00 0.00 -
P/EPS 123.64 155.65 80.50 0.00 0.00 0.00 0.00 -
EY 0.81 0.64 1.24 0.00 0.00 0.00 0.00 -
DY 0.49 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 13.51 17.21 8.66 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 20/02/06 31/10/05 29/08/05 19/05/05 - - - -
Price 4.44 3.48 2.38 0.00 0.00 0.00 0.00 -
P/RPS 113.28 119.15 90.52 0.00 0.00 0.00 0.00 -
P/EPS 134.55 151.30 119.00 0.00 0.00 0.00 0.00 -
EY 0.74 0.66 0.84 0.00 0.00 0.00 0.00 -
DY 0.45 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 14.70 16.73 12.80 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