[GPHAROS] QoQ TTM 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- 50.37%
YoY- 387.61%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 120,634 120,976 121,418 118,819 112,639 111,450 99,190 13.89%
PBT 14,014 11,108 8,491 9,005 9,015 10,899 6,200 71.97%
Tax -2,101 -568 1,177 1,541 -1,733 -1,991 -758 96.95%
NP 11,913 10,540 9,668 10,546 7,282 8,908 5,442 68.35%
-
NP to SH 12,182 10,591 9,669 10,547 7,014 9,065 5,442 70.87%
-
Tax Rate 14.99% 5.11% -13.86% -17.11% 19.22% 18.27% 12.23% -
Total Cost 108,721 110,436 111,750 108,273 105,357 102,542 93,748 10.35%
-
Net Worth 88,914 82,110 73,987 73,133 68,677 66,212 62,846 25.94%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 88,914 82,110 73,987 73,133 68,677 66,212 62,846 25.94%
NOSH 134,719 128,297 115,606 116,085 116,401 116,161 116,382 10.21%
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 9.88% 8.71% 7.96% 8.88% 6.46% 7.99% 5.49% -
ROE 13.70% 12.90% 13.07% 14.42% 10.21% 13.69% 8.66% -
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 89.54 94.29 105.03 102.35 96.77 95.94 85.23 3.33%
EPS 9.04 8.26 8.36 9.09 6.03 7.80 4.68 54.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.64 0.64 0.63 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 85.69 85.94 86.25 84.40 80.01 79.17 70.46 13.89%
EPS 8.65 7.52 6.87 7.49 4.98 6.44 3.87 70.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6316 0.5833 0.5256 0.5195 0.4878 0.4703 0.4464 25.95%
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 0.35 0.46 0.38 0.49 0.51 0.51 0.54 -25.04%
P/EPS 3.43 5.21 4.78 5.50 8.13 6.28 9.84 -50.37%
EY 29.17 19.20 20.91 18.17 12.30 15.93 10.17 101.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.67 0.63 0.79 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 0.29 0.42 0.46 0.39 0.54 0.53 0.53 -33.02%
P/EPS 2.88 4.85 5.74 4.40 8.63 6.54 9.62 -55.14%
EY 34.78 20.64 17.42 22.71 11.59 15.30 10.39 123.28%
DY 0.00 0.00 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