[GPACKET] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 32,036 28,707 23,686 18,069 115.03%
PBT 23,687 20,825 16,199 11,863 152.06%
Tax -25 -23 -3 0 -
NP 23,662 20,802 16,196 11,863 151.71%
-
NP to SH 23,662 20,802 16,196 11,863 151.71%
-
Tax Rate 0.11% 0.11% 0.02% 0.00% -
Total Cost 8,374 7,905 7,490 6,206 49.26%
-
Net Worth 75,241 62,133 18,236 36,703 161.10%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 75,241 62,133 18,236 36,703 161.10%
NOSH 361,739 334,050 227,954 243,066 70.16%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 73.86% 72.46% 68.38% 65.65% -
ROE 31.45% 33.48% 88.81% 32.32% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 8.86 8.59 10.39 7.43 26.53%
EPS 6.54 6.23 7.10 4.88 47.91%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.208 0.186 0.08 0.151 53.44%
Adjusted Per Share Value based on latest NOSH - 243,066
30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 1.39 1.25 1.03 0.79 112.85%
EPS 1.03 0.90 0.70 0.52 149.38%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.0327 0.027 0.0079 0.016 160.04%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/09/05 30/06/05 - - -
Price 3.58 1.61 0.00 0.00 -
P/RPS 40.42 18.73 0.00 0.00 -
P/EPS 54.73 25.85 0.00 0.00 -
EY 1.83 3.87 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 17.21 8.66 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date - - - - -
Price 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 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