[GPHAROS] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
04-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 9.54%
YoY- 16.83%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 113,300 114,442 120,634 120,976 121,418 118,819 112,639 0.39%
PBT 7,187 7,687 14,014 11,108 8,491 9,005 9,015 -14.01%
Tax -2,492 -2,531 -2,101 -568 1,177 1,541 -1,733 27.37%
NP 4,695 5,156 11,913 10,540 9,668 10,546 7,282 -25.34%
-
NP to SH 4,695 5,156 12,182 10,591 9,669 10,547 7,014 -23.46%
-
Tax Rate 34.67% 32.93% 14.99% 5.11% -13.86% -17.11% 19.22% -
Total Cost 108,605 109,286 108,721 110,436 111,750 108,273 105,357 2.04%
-
Net Worth 86,481 84,649 88,914 82,110 73,987 73,133 68,677 16.59%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 2,373 2,373 - - - - - -
Div Payout % 50.55% 46.03% - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 86,481 84,649 88,914 82,110 73,987 73,133 68,677 16.59%
NOSH 137,272 134,364 134,719 128,297 115,606 116,085 116,401 11.61%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 4.14% 4.51% 9.88% 8.71% 7.96% 8.88% 6.46% -
ROE 5.43% 6.09% 13.70% 12.90% 13.07% 14.42% 10.21% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 82.54 85.17 89.54 94.29 105.03 102.35 96.77 -10.05%
EPS 3.42 3.84 9.04 8.26 8.36 9.09 6.03 -31.45%
DPS 1.73 1.77 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.63 0.66 0.64 0.64 0.63 0.59 4.46%
Adjusted Per Share Value based on latest NOSH - 128,297
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 81.96 82.78 87.26 87.51 87.83 85.95 81.48 0.39%
EPS 3.40 3.73 8.81 7.66 6.99 7.63 5.07 -23.36%
DPS 1.72 1.72 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6256 0.6123 0.6432 0.5939 0.5352 0.529 0.4968 16.59%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.30 0.25 0.31 0.43 0.40 0.50 0.49 -
P/RPS 0.36 0.29 0.35 0.46 0.38 0.49 0.51 -20.70%
P/EPS 8.77 6.51 3.43 5.21 4.78 5.50 8.13 5.17%
EY 11.40 15.35 29.17 19.20 20.91 18.17 12.30 -4.93%
DY 5.76 7.07 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.40 0.47 0.67 0.63 0.79 0.83 -30.56%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 14/05/09 20/02/09 28/11/08 04/09/08 07/05/08 26/02/08 22/11/07 -
Price 0.34 0.30 0.26 0.40 0.48 0.40 0.52 -
P/RPS 0.41 0.35 0.29 0.42 0.46 0.39 0.54 -16.75%
P/EPS 9.94 7.82 2.88 4.85 5.74 4.40 8.63 9.87%
EY 10.06 12.79 34.78 20.64 17.42 22.71 11.59 -8.99%
DY 5.09 5.89 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.48 0.39 0.63 0.75 0.63 0.88 -27.76%

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