[GPACKET] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
16-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 5.48%
YoY- 63.35%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 113,773 122,836 139,505 140,549 118,847 98,932 68,484 40.22%
PBT 17,533 30,993 48,566 64,441 61,409 58,732 51,514 -51.22%
Tax -1,258 -1,617 -3,535 -3,679 -3,480 -2,621 -613 61.41%
NP 16,275 29,376 45,031 60,762 57,929 56,111 50,901 -53.20%
-
NP to SH 17,413 30,159 45,214 60,513 57,369 55,285 50,629 -50.87%
-
Tax Rate 7.18% 5.22% 7.28% 5.71% 5.67% 4.46% 1.19% -
Total Cost 97,498 93,460 94,474 79,787 60,918 42,821 17,583 212.95%
-
Net Worth 427,031 349,019 402,651 0 417,933 517,972 0 -
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - 20,718 20,718 20,718 20,718 - -
Div Payout % - - 45.82% 34.24% 36.12% 37.48% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 427,031 349,019 402,651 0 417,933 517,972 0 -
NOSH 341,624 276,999 314,571 442,100 435,347 414,378 405,648 -10.81%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 14.30% 23.91% 32.28% 43.23% 48.74% 56.72% 74.33% -
ROE 4.08% 8.64% 11.23% 0.00% 13.73% 10.67% 0.00% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 33.30 44.35 44.35 31.79 27.30 23.87 16.88 57.22%
EPS 5.10 10.89 14.37 13.69 13.18 13.34 12.48 -44.90%
DPS 0.00 0.00 6.59 4.69 4.76 5.00 0.00 -
NAPS 1.25 1.26 1.28 0.00 0.96 1.25 0.00 -
Adjusted Per Share Value based on latest NOSH - 442,100
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 4.95 5.34 6.06 6.11 5.17 4.30 2.98 40.21%
EPS 0.76 1.31 1.97 2.63 2.49 2.40 2.20 -50.73%
DPS 0.00 0.00 0.90 0.90 0.90 0.90 0.00 -
NAPS 0.1856 0.1517 0.175 0.00 0.1817 0.2251 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.20 2.90 4.18 8.72 9.80 9.04 7.80 -
P/RPS 6.61 6.54 9.43 27.43 35.90 37.86 46.20 -72.61%
P/EPS 43.16 26.64 29.08 63.71 74.37 67.76 62.49 -21.84%
EY 2.32 3.75 3.44 1.57 1.34 1.48 1.60 28.07%
DY 0.00 0.00 1.58 0.54 0.49 0.55 0.00 -
P/NAPS 1.76 2.30 3.27 0.00 10.21 7.23 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 28/02/08 14/11/07 16/08/07 10/05/07 15/02/07 03/11/06 -
Price 2.41 2.36 2.82 3.52 9.52 11.00 8.68 -
P/RPS 7.24 5.32 6.36 11.07 34.87 46.07 51.41 -72.89%
P/EPS 47.28 21.68 19.62 25.72 72.24 82.45 69.55 -22.66%
EY 2.11 4.61 5.10 3.89 1.38 1.21 1.44 28.97%
DY 0.00 0.00 2.34 1.33 0.50 0.45 0.00 -
P/NAPS 1.93 1.87 2.20 0.00 9.92 8.80 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