[GPACKET] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
03-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 36.67%
YoY- 113.97%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 140,549 118,847 98,932 68,484 48,592 43,520 39,379 134.09%
PBT 64,441 61,409 58,732 51,514 37,084 33,660 30,740 64.01%
Tax -3,679 -3,480 -2,621 -613 -40 -54 -48 1718.76%
NP 60,762 57,929 56,111 50,901 37,044 33,606 30,692 57.86%
-
NP to SH 60,513 57,369 55,285 50,629 37,044 33,606 30,692 57.43%
-
Tax Rate 5.71% 5.67% 4.46% 1.19% 0.11% 0.16% 0.16% -
Total Cost 79,787 60,918 42,821 17,583 11,548 9,914 8,687 340.35%
-
Net Worth 0 417,933 517,972 0 191,538 115,330 97,701 -
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 20,718 20,718 20,718 - - - 6,470 117.71%
Div Payout % 34.24% 36.12% 37.48% - - - 21.08% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 0 417,933 517,972 0 191,538 115,330 97,701 -
NOSH 442,100 435,347 414,378 405,648 361,392 360,409 323,515 23.21%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 43.23% 48.74% 56.72% 74.33% 76.23% 77.22% 77.94% -
ROE 0.00% 13.73% 10.67% 0.00% 19.34% 29.14% 31.41% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 31.79 27.30 23.87 16.88 13.45 12.08 12.17 90.00%
EPS 13.69 13.18 13.34 12.48 10.25 9.32 9.49 27.75%
DPS 4.69 4.76 5.00 0.00 0.00 0.00 2.00 76.78%
NAPS 0.00 0.96 1.25 0.00 0.53 0.32 0.302 -
Adjusted Per Share Value based on latest NOSH - 405,648
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 6.11 5.17 4.30 2.98 2.11 1.89 1.71 134.26%
EPS 2.63 2.49 2.40 2.20 1.61 1.46 1.33 57.74%
DPS 0.90 0.90 0.90 0.00 0.00 0.00 0.28 118.26%
NAPS 0.00 0.1817 0.2251 0.00 0.0833 0.0501 0.0425 -
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 8.72 9.80 9.04 7.80 5.76 5.00 4.08 -
P/RPS 27.43 35.90 37.86 46.20 42.84 41.41 33.52 -12.54%
P/EPS 63.71 74.37 67.76 62.49 56.19 53.62 43.01 30.03%
EY 1.57 1.34 1.48 1.60 1.78 1.86 2.33 -23.19%
DY 0.54 0.49 0.55 0.00 0.00 0.00 0.49 6.71%
P/NAPS 0.00 10.21 7.23 0.00 10.87 15.63 13.51 -
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 16/08/07 10/05/07 15/02/07 03/11/06 15/08/06 28/04/06 20/02/06 -
Price 3.52 9.52 11.00 8.68 7.36 5.24 4.44 -
P/RPS 11.07 34.87 46.07 51.41 54.74 43.39 36.48 -54.94%
P/EPS 25.72 72.24 82.45 69.55 71.80 56.20 46.80 -32.97%
EY 3.89 1.38 1.21 1.44 1.39 1.78 2.14 49.10%
DY 1.33 0.50 0.45 0.00 0.00 0.00 0.45 106.35%
P/NAPS 0.00 9.92 8.80 0.00 13.89 16.38 14.70 -

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