[GPHAROS] QoQ Cumulative 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- 51.08%
YoY- 419.05%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 86,572 55,900 24,003 118,819 84,757 53,743 24,404 132.06%
PBT 13,048 7,245 1,283 9,006 8,040 5,143 1,797 273.61%
Tax -3,982 -2,261 -520 2,221 -340 -152 -156 761.83%
NP 9,066 4,984 763 11,227 7,700 4,991 1,641 211.54%
-
NP to SH 9,066 4,984 763 11,227 7,431 4,941 1,641 211.54%
-
Tax Rate 30.52% 31.21% 40.53% -24.66% 4.23% 2.96% 8.68% -
Total Cost 77,506 50,916 23,240 107,592 77,057 48,752 22,763 125.82%
-
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 - 2,259 - - - - - -
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 10.86% 6.38% 1.03% 15.11% 10.85% 7.46% 2.61% -
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 68.47 45.76 20.76 102.34 73.00 46.23 20.97 119.61%
EPS 7.17 4.08 0.66 9.67 6.40 4.25 1.41 194.83%
DPS 0.00 1.85 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 62.62 40.44 17.36 85.95 61.31 38.88 17.65 132.08%
EPS 6.56 3.61 0.55 8.12 5.38 3.57 1.19 211.09%
DPS 0.00 1.63 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 0.45 0.94 1.93 0.49 0.67 1.06 2.19 -65.07%
P/EPS 4.32 10.54 60.61 5.17 7.66 11.53 32.62 -73.92%
EY 23.13 9.49 1.65 19.34 13.06 8.67 3.07 282.90%
DY 0.00 4.30 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 0.38 0.87 2.31 0.39 0.71 1.10 2.15 -68.40%
P/EPS 3.63 9.80 72.73 4.14 8.13 12.00 31.91 -76.42%
EY 27.58 10.20 1.38 24.18 12.31 8.33 3.13 324.92%
DY 0.00 4.63 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