[GPHAROS] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 50.39%
YoY- 188.02%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 55,900 24,003 118,819 84,757 53,743 24,404 99,633 -31.99%
PBT 7,245 1,283 9,006 8,040 5,143 1,797 2,765 90.17%
Tax -2,261 -520 2,221 -340 -152 -156 -602 141.81%
NP 4,984 763 11,227 7,700 4,991 1,641 2,163 74.54%
-
NP to SH 4,984 763 11,227 7,431 4,941 1,641 2,163 74.54%
-
Tax Rate 31.21% 40.53% -24.66% 4.23% 2.96% 8.68% 21.77% -
Total Cost 50,916 23,240 107,592 77,057 48,752 22,763 97,470 -35.16%
-
Net Worth 78,180 73,987 74,304 68,504 66,267 62,846 61,518 17.34%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 2,259 - - - - - - -
Div Payout % 45.34% - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 78,180 73,987 74,304 68,504 66,267 62,846 61,518 17.34%
NOSH 122,156 115,606 116,101 116,109 116,258 116,382 116,072 3.46%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 8.92% 3.18% 9.45% 9.08% 9.29% 6.72% 2.17% -
ROE 6.38% 1.03% 15.11% 10.85% 7.46% 2.61% 3.52% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 45.76 20.76 102.34 73.00 46.23 20.97 85.84 -34.27%
EPS 4.08 0.66 9.67 6.40 4.25 1.41 1.86 68.90%
DPS 1.85 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.64 0.64 0.59 0.57 0.54 0.53 13.41%
Adjusted Per Share Value based on latest NOSH - 116,401
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 40.44 17.36 85.95 61.31 38.88 17.65 72.07 -31.99%
EPS 3.61 0.55 8.12 5.38 3.57 1.19 1.56 75.04%
DPS 1.63 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5655 0.5352 0.5375 0.4955 0.4793 0.4546 0.445 17.33%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.43 0.40 0.50 0.49 0.49 0.46 0.38 -
P/RPS 0.94 1.93 0.49 0.67 1.06 2.19 0.44 65.95%
P/EPS 10.54 60.61 5.17 7.66 11.53 32.62 20.39 -35.61%
EY 9.49 1.65 19.34 13.06 8.67 3.07 4.90 55.43%
DY 4.30 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.63 0.78 0.83 0.86 0.85 0.72 -4.68%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 04/09/08 07/05/08 26/02/08 22/11/07 28/08/07 31/05/07 27/02/07 -
Price 0.40 0.48 0.40 0.52 0.51 0.45 0.47 -
P/RPS 0.87 2.31 0.39 0.71 1.10 2.15 0.55 35.79%
P/EPS 9.80 72.73 4.14 8.13 12.00 31.91 25.22 -46.78%
EY 10.20 1.38 24.18 12.31 8.33 3.13 3.96 88.01%
DY 4.63 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.75 0.63 0.88 0.89 0.83 0.89 -20.58%

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