[GPACKET] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
28-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -25.73%
YoY- 58.11%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 43,128 30,457 13,855 11,492 12,680 10,565 8,783 188.06%
PBT 17,917 22,752 10,125 7,938 10,699 8,322 6,701 92.29%
Tax -2,031 -575 -6 -9 -23 -2 -20 2058.39%
NP 15,886 22,177 10,119 7,929 10,676 8,320 6,681 77.86%
-
NP to SH 15,332 21,905 10,119 7,929 10,676 8,320 6,681 73.71%
-
Tax Rate 11.34% 2.53% 0.06% 0.11% 0.21% 0.02% 0.30% -
Total Cost 27,242 8,280 3,736 3,563 2,004 2,245 2,102 449.17%
-
Net Worth 389,515 231,219 191,538 115,330 97,701 75,241 62,133 238.85%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 20,718 - - - 6,470 - - -
Div Payout % 135.14% - - - 60.61% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 389,515 231,219 191,538 115,330 97,701 75,241 62,133 238.85%
NOSH 414,378 405,648 361,392 360,409 323,515 361,739 334,050 15.40%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 36.83% 72.81% 73.04% 69.00% 84.20% 78.75% 76.07% -
ROE 3.94% 9.47% 5.28% 6.88% 10.93% 11.06% 10.75% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 10.41 7.51 3.83 3.19 3.92 2.92 2.63 149.59%
EPS 3.70 5.40 2.80 2.20 3.30 2.30 2.00 50.53%
DPS 5.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.94 0.57 0.53 0.32 0.302 0.208 0.186 193.62%
Adjusted Per Share Value based on latest NOSH - 360,409
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 1.87 1.32 0.60 0.50 0.55 0.46 0.38 188.47%
EPS 0.67 0.95 0.44 0.34 0.46 0.36 0.29 74.49%
DPS 0.90 0.00 0.00 0.00 0.28 0.00 0.00 -
NAPS 0.1693 0.1005 0.0833 0.0501 0.0425 0.0327 0.027 238.90%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 9.04 7.80 5.76 5.00 4.08 3.58 1.61 -
P/RPS 86.86 103.89 150.24 156.81 104.10 122.58 61.23 26.17%
P/EPS 244.32 144.44 205.71 227.27 123.64 155.65 80.50 109.20%
EY 0.41 0.69 0.49 0.44 0.81 0.64 1.24 -52.08%
DY 0.55 0.00 0.00 0.00 0.49 0.00 0.00 -
P/NAPS 9.62 13.68 10.87 15.63 13.51 17.21 8.66 7.23%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 15/02/07 03/11/06 15/08/06 28/04/06 20/02/06 31/10/05 29/08/05 -
Price 11.00 8.68 7.36 5.24 4.44 3.48 2.38 -
P/RPS 105.69 115.61 191.98 164.34 113.28 119.15 90.52 10.85%
P/EPS 297.30 160.74 262.86 238.18 134.55 151.30 119.00 83.81%
EY 0.34 0.62 0.38 0.42 0.74 0.66 0.84 -45.19%
DY 0.45 0.00 0.00 0.00 0.45 0.00 0.00 -
P/NAPS 11.70 15.23 13.89 16.38 14.70 16.73 12.80 -5.79%

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