[GPACKET] YoY 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- 32.46%
YoY- 31.07%
Quarter Report
Latest QR
Upcoming QR
GPACKET's Result
GPACKET's Financial Summary
View:
Show?
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 90,007 56,470 22,445 35,557 13,855 8,783 3,762 69.70%
PBT -35,388 -27,631 -5,607 13,157 10,125 6,701 2,075 -
Tax -512 -536 -972 -205 -6 -20 0 -
NP -35,900 -28,167 -6,579 12,952 10,119 6,681 2,075 -
-
NP to SH -35,635 -27,870 -4,889 13,263 10,119 6,681 2,075 -
-
Tax Rate - - - 1.56% 0.06% 0.30% 0.00% -
Total Cost 125,907 84,637 29,024 22,605 3,736 2,102 1,687 105.12%
-
Net Worth 323,354 362,310 397,638 0 191,538 62,133 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 323,354 362,310 397,638 0 191,538 62,133 0 -
NOSH 659,907 398,142 325,933 442,100 361,392 334,050 207,500 21.25%
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 -39.89% -49.88% -29.31% 36.43% 73.04% 76.07% 55.16% -
ROE -11.02% -7.69% -1.23% 0.00% 5.28% 10.75% 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 13.64 14.18 6.89 8.04 3.83 2.63 1.81 39.99%
EPS -5.40 -7.00 -1.50 4.00 2.80 2.00 1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.91 1.22 0.00 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 3.91 2.45 0.98 1.55 0.60 0.38 0.16 70.30%
EPS -1.55 -1.21 -0.21 0.58 0.44 0.29 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1405 0.1575 0.1728 0.00 0.0833 0.027 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 7.19 5.08 16.70 108.42 150.24 61.23 0.00 -
P/EPS -18.15 -10.29 -76.67 290.67 205.71 80.50 0.00 -
EY -5.51 -9.72 -1.30 0.34 0.49 1.24 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 0.00 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 6.97 5.99 16.41 43.77 191.98 90.52 0.00 -
P/EPS -17.59 -12.14 -75.33 117.33 262.86 119.00 0.00 -
EY -5.68 -8.24 -1.33 0.85 0.38 0.84 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 0.00 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