[GPHAROS] QoQ 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- -24.49%
YoY- -45.16%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 31,897 24,003 34,062 31,014 32,339 21,404 27,882 9.39%
PBT 5,962 1,283 966 2,897 3,345 1,797 976 234.53%
Tax -1,741 -520 1,881 -188 4 -156 -1,393 16.04%
NP 4,221 763 2,847 2,709 3,349 1,641 -417 -
-
NP to SH 4,221 763 3,116 2,491 3,299 1,641 -417 -
-
Tax Rate 29.20% 40.53% -194.72% 6.49% -0.12% 8.68% 142.73% -
Total Cost 27,676 23,240 31,215 28,305 28,990 19,763 28,299 -1.47%
-
Net Worth 82,110 73,987 73,133 68,677 66,212 62,846 61,099 21.80%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 2,373 - - - - - - -
Div Payout % 56.23% - - - - - - -
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 82,110 73,987 73,133 68,677 66,212 62,846 61,099 21.80%
NOSH 128,297 115,606 116,085 116,401 116,161 116,382 115,283 7.39%
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 13.23% 3.18% 8.36% 8.73% 10.36% 7.67% -1.50% -
ROE 5.14% 1.03% 4.26% 3.63% 4.98% 2.61% -0.68% -
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 24.86 20.76 29.34 26.64 27.84 18.39 24.19 1.83%
EPS 3.29 0.66 2.68 2.14 2.84 1.41 -0.36 -
DPS 1.85 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.64 0.63 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 22.66 17.05 24.20 22.03 22.97 15.20 19.81 9.38%
EPS 3.00 0.54 2.21 1.77 2.34 1.17 -0.30 -
DPS 1.69 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5833 0.5256 0.5195 0.4878 0.4703 0.4464 0.434 21.80%
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 1.73 1.93 1.70 1.84 1.76 2.50 1.57 6.68%
P/EPS 13.07 60.61 18.63 22.90 17.25 32.62 -105.05 -
EY 7.65 1.65 5.37 4.37 5.80 3.07 -0.95 -
DY 4.30 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.63 0.79 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 1.61 2.31 1.36 1.95 1.83 2.45 1.94 -11.69%
P/EPS 12.16 72.73 14.90 24.30 17.96 31.91 -129.94 -
EY 8.23 1.38 6.71 4.12 5.57 3.13 -0.77 -
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