[GPHAROS] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 13.31%
YoY- 419.05%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 115,429 111,800 96,012 118,819 113,009 107,486 97,616 11.78%
PBT 17,397 14,490 5,132 9,006 10,720 10,286 7,188 79.97%
Tax -5,309 -4,522 -2,080 2,221 -453 -304 -624 315.13%
NP 12,088 9,968 3,052 11,227 10,266 9,982 6,564 50.07%
-
NP to SH 12,088 9,968 3,052 11,227 9,908 9,882 6,564 50.07%
-
Tax Rate 30.52% 31.21% 40.53% -24.66% 4.23% 2.96% 8.68% -
Total Cost 103,341 101,832 92,960 107,592 102,742 97,504 91,052 8.78%
-
Net Worth 83,452 78,180 73,987 74,304 68,504 66,267 62,846 20.74%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 4,519 - - - - - -
Div Payout % - 45.34% - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 83,452 78,180 73,987 74,304 68,504 66,267 62,846 20.74%
NOSH 126,443 122,156 115,606 116,101 116,109 116,258 116,382 5.66%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 10.47% 8.92% 3.18% 9.45% 9.08% 9.29% 6.72% -
ROE 14.48% 12.75% 4.13% 15.11% 14.46% 14.91% 10.44% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 91.29 91.52 83.05 102.34 97.33 92.45 83.87 5.79%
EPS 9.56 8.16 2.64 9.67 8.53 8.50 5.64 42.02%
DPS 0.00 3.70 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.64 0.64 0.64 0.59 0.57 0.54 14.27%
Adjusted Per Share Value based on latest NOSH - 116,085
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 83.50 80.87 69.45 85.95 81.75 77.75 70.61 11.79%
EPS 8.74 7.21 2.21 8.12 7.17 7.15 4.75 49.99%
DPS 0.00 3.27 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6037 0.5655 0.5352 0.5375 0.4955 0.4793 0.4546 20.75%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.31 0.43 0.40 0.50 0.49 0.49 0.46 -
P/RPS 0.34 0.47 0.48 0.49 0.50 0.53 0.55 -27.36%
P/EPS 3.24 5.27 15.15 5.17 5.74 5.76 8.16 -45.88%
EY 30.84 18.98 6.60 19.34 17.41 17.35 12.26 84.65%
DY 0.00 8.60 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.67 0.63 0.78 0.83 0.86 0.85 -32.55%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 04/09/08 07/05/08 26/02/08 22/11/07 28/08/07 31/05/07 -
Price 0.26 0.40 0.48 0.40 0.52 0.51 0.45 -
P/RPS 0.28 0.44 0.58 0.39 0.53 0.55 0.54 -35.38%
P/EPS 2.72 4.90 18.18 4.14 6.09 6.00 7.98 -51.10%
EY 36.77 20.40 5.50 24.18 16.41 16.67 12.53 104.57%
DY 0.00 9.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.63 0.75 0.63 0.88 0.89 0.83 -39.47%

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