[GPHAROS] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 201.1%
YoY- 351.83%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 24,003 118,819 84,757 53,743 24,404 99,633 71,787 -51.79%
PBT 1,283 9,006 8,040 5,143 1,797 2,765 1,789 -19.86%
Tax -520 2,221 -340 -152 -156 -602 791 -
NP 763 11,227 7,700 4,991 1,641 2,163 2,580 -55.57%
-
NP to SH 763 11,227 7,431 4,941 1,641 2,163 2,580 -55.57%
-
Tax Rate 40.53% -24.66% 4.23% 2.96% 8.68% 21.77% -44.21% -
Total Cost 23,240 107,592 77,057 48,752 22,763 97,470 69,207 -51.65%
-
Net Worth 73,987 74,304 68,504 66,267 62,846 61,518 60,432 14.42%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 73,987 74,304 68,504 66,267 62,846 61,518 60,432 14.42%
NOSH 115,606 116,101 116,109 116,258 116,382 116,072 116,216 -0.34%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 3.18% 9.45% 9.08% 9.29% 6.72% 2.17% 3.59% -
ROE 1.03% 15.11% 10.85% 7.46% 2.61% 3.52% 4.27% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 20.76 102.34 73.00 46.23 20.97 85.84 61.77 -51.62%
EPS 0.66 9.67 6.40 4.25 1.41 1.86 2.22 -55.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.64 0.59 0.57 0.54 0.53 0.52 14.83%
Adjusted Per Share Value based on latest NOSH - 116,161
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 17.36 85.95 61.31 38.88 17.65 72.07 51.93 -51.80%
EPS 0.55 8.12 5.38 3.57 1.19 1.56 1.87 -55.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5352 0.5375 0.4955 0.4793 0.4546 0.445 0.4371 14.43%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.40 0.50 0.49 0.49 0.46 0.38 0.32 -
P/RPS 1.93 0.49 0.67 1.06 2.19 0.44 0.52 139.52%
P/EPS 60.61 5.17 7.66 11.53 32.62 20.39 14.41 160.33%
EY 1.65 19.34 13.06 8.67 3.07 4.90 6.94 -61.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.78 0.83 0.86 0.85 0.72 0.62 1.07%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 07/05/08 26/02/08 22/11/07 28/08/07 31/05/07 27/02/07 27/11/06 -
Price 0.48 0.40 0.52 0.51 0.45 0.47 0.44 -
P/RPS 2.31 0.39 0.71 1.10 2.15 0.55 0.71 119.41%
P/EPS 72.73 4.14 8.13 12.00 31.91 25.22 19.82 137.71%
EY 1.38 24.18 12.31 8.33 3.13 3.96 5.05 -57.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.63 0.88 0.89 0.83 0.89 0.85 -7.99%

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