[GPACKET] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
20-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 29.71%
YoY- 158.72%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 68,484 48,592 43,520 39,379 32,036 28,707 23,686 102.82%
PBT 51,514 37,084 33,660 30,740 23,687 20,825 16,199 116.09%
Tax -613 -40 -54 -48 -25 -23 -3 3357.96%
NP 50,901 37,044 33,606 30,692 23,662 20,802 16,196 114.40%
-
NP to SH 50,629 37,044 33,606 30,692 23,662 20,802 16,196 113.64%
-
Tax Rate 1.19% 0.11% 0.16% 0.16% 0.11% 0.11% 0.02% -
Total Cost 17,583 11,548 9,914 8,687 8,374 7,905 7,490 76.54%
-
Net Worth 0 191,538 115,330 97,701 75,241 62,133 18,236 -
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 6,470 - - - -
Div Payout % - - - 21.08% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 0 191,538 115,330 97,701 75,241 62,133 18,236 -
NOSH 405,648 361,392 360,409 323,515 361,739 334,050 227,954 46.79%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 74.33% 76.23% 77.22% 77.94% 73.86% 72.46% 68.38% -
ROE 0.00% 19.34% 29.14% 31.41% 31.45% 33.48% 88.81% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 16.88 13.45 12.08 12.17 8.86 8.59 10.39 38.15%
EPS 12.48 10.25 9.32 9.49 6.54 6.23 7.10 45.59%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.00 0.53 0.32 0.302 0.208 0.186 0.08 -
Adjusted Per Share Value based on latest NOSH - 323,515
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 2.98 2.11 1.89 1.71 1.39 1.25 1.03 102.91%
EPS 2.20 1.61 1.46 1.33 1.03 0.90 0.70 114.41%
DPS 0.00 0.00 0.00 0.28 0.00 0.00 0.00 -
NAPS 0.00 0.0833 0.0501 0.0425 0.0327 0.027 0.0079 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 - -
Price 7.80 5.76 5.00 4.08 3.58 1.61 0.00 -
P/RPS 46.20 42.84 41.41 33.52 40.42 18.73 0.00 -
P/EPS 62.49 56.19 53.62 43.01 54.73 25.85 0.00 -
EY 1.60 1.78 1.86 2.33 1.83 3.87 0.00 -
DY 0.00 0.00 0.00 0.49 0.00 0.00 0.00 -
P/NAPS 0.00 10.87 15.63 13.51 17.21 8.66 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 03/11/06 15/08/06 28/04/06 20/02/06 - - - -
Price 8.68 7.36 5.24 4.44 0.00 0.00 0.00 -
P/RPS 51.41 54.74 43.39 36.48 0.00 0.00 0.00 -
P/EPS 69.55 71.80 56.20 46.80 0.00 0.00 0.00 -
EY 1.44 1.39 1.78 2.14 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.45 0.00 0.00 0.00 -
P/NAPS 0.00 13.89 16.38 14.70 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