[GPACKET] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[GPACKET] GREEN PACKET BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 101.09%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 128,502 74,405 35,598 16,976 96.34%
PBT 40,865 54,421 26,717 11,024 54.76%
Tax -2,485 -786 -28 0 -
NP 38,380 53,634 26,689 11,024 51.56%
-
NP to SH 39,842 53,272 26,689 11,024 53.46%
-
Tax Rate 6.08% 1.44% 0.10% 0.00% -
Total Cost 90,122 20,770 8,909 5,952 147.39%
-
Net Worth 326,914 216,893 64,054 0 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 326,914 216,893 64,054 0 -
NOSH 255,401 380,514 307,953 179,739 12.42%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 29.87% 72.08% 74.97% 64.94% -
ROE 12.19% 24.56% 41.67% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 50.31 19.55 11.56 9.44 74.67%
EPS 15.60 14.00 8.67 6.13 36.52%
DPS 0.00 0.00 0.00 0.00 -
NAPS 1.28 0.57 0.208 0.00 -
Adjusted Per Share Value based on latest NOSH - 218,400
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 5.59 3.23 1.55 0.74 96.21%
EPS 1.73 2.32 1.16 0.48 53.32%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.1421 0.0943 0.0278 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 28/09/07 29/09/06 30/09/05 - -
Price 4.18 7.80 3.58 0.00 -
P/RPS 8.31 39.89 30.97 0.00 -
P/EPS 26.79 55.71 41.31 0.00 -
EY 3.73 1.79 2.42 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 3.27 13.68 17.21 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 14/11/07 03/11/06 31/10/05 - -
Price 2.82 8.68 3.48 0.00 -
P/RPS 5.60 44.39 30.10 0.00 -
P/EPS 18.08 62.00 40.15 0.00 -
EY 5.53 1.61 2.49 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 15.23 16.73 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