[GPACKET] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
15-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 10.23%
YoY- 78.08%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 118,847 98,932 68,484 48,592 43,520 39,379 32,036 139.83%
PBT 61,409 58,732 51,514 37,084 33,660 30,740 23,687 88.82%
Tax -3,480 -2,621 -613 -40 -54 -48 -25 2594.00%
NP 57,929 56,111 50,901 37,044 33,606 30,692 23,662 81.74%
-
NP to SH 57,369 55,285 50,629 37,044 33,606 30,692 23,662 80.57%
-
Tax Rate 5.67% 4.46% 1.19% 0.11% 0.16% 0.16% 0.11% -
Total Cost 60,918 42,821 17,583 11,548 9,914 8,687 8,374 275.89%
-
Net Worth 417,933 517,972 0 191,538 115,330 97,701 75,241 213.97%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 20,718 20,718 - - - 6,470 - -
Div Payout % 36.12% 37.48% - - - 21.08% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 417,933 517,972 0 191,538 115,330 97,701 75,241 213.97%
NOSH 435,347 414,378 405,648 361,392 360,409 323,515 361,739 13.15%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 48.74% 56.72% 74.33% 76.23% 77.22% 77.94% 73.86% -
ROE 13.73% 10.67% 0.00% 19.34% 29.14% 31.41% 31.45% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 27.30 23.87 16.88 13.45 12.08 12.17 8.86 111.89%
EPS 13.18 13.34 12.48 10.25 9.32 9.49 6.54 59.61%
DPS 4.76 5.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.96 1.25 0.00 0.53 0.32 0.302 0.208 177.46%
Adjusted Per Share Value based on latest NOSH - 361,392
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 5.17 4.30 2.98 2.11 1.89 1.71 1.39 140.25%
EPS 2.49 2.40 2.20 1.61 1.46 1.33 1.03 80.22%
DPS 0.90 0.90 0.00 0.00 0.00 0.28 0.00 -
NAPS 0.1817 0.2251 0.00 0.0833 0.0501 0.0425 0.0327 214.04%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 9.80 9.04 7.80 5.76 5.00 4.08 3.58 -
P/RPS 35.90 37.86 46.20 42.84 41.41 33.52 40.42 -7.60%
P/EPS 74.37 67.76 62.49 56.19 53.62 43.01 54.73 22.70%
EY 1.34 1.48 1.60 1.78 1.86 2.33 1.83 -18.77%
DY 0.49 0.55 0.00 0.00 0.00 0.49 0.00 -
P/NAPS 10.21 7.23 0.00 10.87 15.63 13.51 17.21 -29.41%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 10/05/07 15/02/07 03/11/06 15/08/06 28/04/06 20/02/06 - -
Price 9.52 11.00 8.68 7.36 5.24 4.44 0.00 -
P/RPS 34.87 46.07 51.41 54.74 43.39 36.48 0.00 -
P/EPS 72.24 82.45 69.55 71.80 56.20 46.80 0.00 -
EY 1.38 1.21 1.44 1.39 1.78 2.14 0.00 -
DY 0.50 0.45 0.00 0.00 0.00 0.45 0.00 -
P/NAPS 9.92 8.80 0.00 13.89 16.38 14.70 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