[GPACKET] YoY Annualized Quarter 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- 16.23%
YoY- 28.96%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 353,644 195,918 89,578 133,928 50,694 32,268 10,992 78.29%
PBT -158,992 -100,252 -16,904 47,544 36,128 23,434 5,482 -
Tax -2,314 -1,182 -2,962 -2,866 -30 -40 0 -
NP -161,306 -101,434 -19,866 44,678 36,098 23,394 5,482 -
-
NP to SH -160,776 -100,180 -15,244 46,552 36,098 23,394 5,482 -
-
Tax Rate - - - 6.03% 0.08% 0.17% 0.00% -
Total Cost 514,950 297,352 109,444 89,250 14,596 8,874 5,510 112.95%
-
Net Worth 322,869 364,655 404,297 425,234 195,223 51,801 0 -
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 322,869 364,655 404,297 425,234 195,223 51,801 0 -
NOSH 658,918 400,720 331,391 447,615 368,346 278,500 161,235 26.42%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -45.61% -51.77% -22.18% 33.36% 71.21% 72.50% 49.87% -
ROE -49.80% -27.47% -3.77% 10.95% 18.49% 45.16% 0.00% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 53.67 48.89 27.03 29.92 13.76 11.59 6.82 41.01%
EPS -24.40 -25.00 -4.60 10.40 9.80 8.40 3.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.91 1.22 0.95 0.53 0.186 0.00 -
Adjusted Per Share Value based on latest NOSH - 442,100
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 15.37 8.52 3.89 5.82 2.20 1.40 0.48 78.15%
EPS -6.99 -4.35 -0.66 2.02 1.57 1.02 0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1403 0.1585 0.1757 0.1848 0.0849 0.0225 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 - -
Price 0.98 0.72 1.15 8.72 5.76 1.61 0.00 -
P/RPS 1.83 1.47 4.25 29.14 41.85 13.90 0.00 -
P/EPS -4.02 -2.88 -25.00 83.85 58.78 19.17 0.00 -
EY -24.90 -34.72 -4.00 1.19 1.70 5.22 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 0.79 0.94 9.18 10.87 8.66 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 16/08/10 13/08/09 20/08/08 16/08/07 15/08/06 29/08/05 - -
Price 0.95 0.85 1.13 3.52 7.36 2.38 0.00 -
P/RPS 1.77 1.74 4.18 11.76 53.48 20.54 0.00 -
P/EPS -3.89 -3.40 -24.57 33.85 75.10 28.33 0.00 -
EY -25.68 -29.41 -4.07 2.95 1.33 3.53 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 0.93 0.93 3.71 13.89 12.80 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