[GPHAROS] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 81.9%
YoY- 22.0%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 43,814 22,861 114,442 86,572 55,900 24,003 118,819 -48.60%
PBT -771 783 7,687 13,048 7,245 1,283 9,006 -
Tax -444 -481 -2,531 -3,982 -2,261 -520 2,221 -
NP -1,215 302 5,156 9,066 4,984 763 11,227 -
-
NP to SH -1,215 302 5,156 9,066 4,984 763 11,227 -
-
Tax Rate - 61.43% 32.93% 30.52% 31.21% 40.53% -24.66% -
Total Cost 45,029 22,559 109,286 77,506 50,916 23,240 107,592 -44.07%
-
Net Worth 83,700 86,481 80,802 83,452 78,180 73,987 74,304 8.26%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 2,372 - 2,259 - - -
Div Payout % - - 46.02% - 45.34% - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 83,700 86,481 80,802 83,452 78,180 73,987 74,304 8.26%
NOSH 135,000 137,272 128,258 126,443 122,156 115,606 116,101 10.58%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -2.77% 1.32% 4.51% 10.47% 8.92% 3.18% 9.45% -
ROE -1.45% 0.35% 6.38% 10.86% 6.38% 1.03% 15.11% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 32.45 16.65 89.23 68.47 45.76 20.76 102.34 -53.53%
EPS -0.90 0.22 4.02 7.17 4.08 0.66 9.67 -
DPS 0.00 0.00 1.85 0.00 1.85 0.00 0.00 -
NAPS 0.62 0.63 0.63 0.66 0.64 0.64 0.64 -2.09%
Adjusted Per Share Value based on latest NOSH - 134,719
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 31.69 16.54 82.78 62.62 40.44 17.36 85.95 -48.61%
EPS -0.88 0.22 3.73 6.56 3.61 0.55 8.12 -
DPS 0.00 0.00 1.72 0.00 1.63 0.00 0.00 -
NAPS 0.6054 0.6256 0.5845 0.6037 0.5655 0.5352 0.5375 8.26%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.32 0.30 0.25 0.31 0.43 0.40 0.50 -
P/RPS 0.99 1.80 0.28 0.45 0.94 1.93 0.49 59.88%
P/EPS -35.56 136.36 6.22 4.32 10.54 60.61 5.17 -
EY -2.81 0.73 16.08 23.13 9.49 1.65 19.34 -
DY 0.00 0.00 7.40 0.00 4.30 0.00 0.00 -
P/NAPS 0.52 0.48 0.40 0.47 0.67 0.63 0.78 -23.70%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 24/08/09 14/05/09 20/02/09 28/11/08 04/09/08 07/05/08 26/02/08 -
Price 0.34 0.34 0.30 0.26 0.40 0.48 0.40 -
P/RPS 1.05 2.04 0.34 0.38 0.87 2.31 0.39 93.64%
P/EPS -37.78 154.55 7.46 3.63 9.80 72.73 4.14 -
EY -2.65 0.65 13.40 27.58 10.20 1.38 24.18 -
DY 0.00 0.00 6.17 0.00 4.63 0.00 0.00 -
P/NAPS 0.55 0.54 0.48 0.39 0.63 0.75 0.63 -8.66%

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