[GPHAROS] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
20-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -57.68%
YoY- -51.11%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 94,003 102,356 113,300 114,442 120,634 120,976 121,418 -15.67%
PBT -6,107 -329 7,187 7,687 14,014 11,108 8,491 -
Tax 631 -714 -2,492 -2,531 -2,101 -568 1,177 -33.98%
NP -5,476 -1,043 4,695 5,156 11,913 10,540 9,668 -
-
NP to SH -5,476 -1,043 4,695 5,156 12,182 10,591 9,669 -
-
Tax Rate - - 34.67% 32.93% 14.99% 5.11% -13.86% -
Total Cost 99,479 103,399 108,605 109,286 108,721 110,436 111,750 -7.45%
-
Net Worth 82,350 83,233 86,481 84,649 88,914 82,110 73,987 7.39%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - 2,373 2,373 - - - -
Div Payout % - - 50.55% 46.03% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 82,350 83,233 86,481 84,649 88,914 82,110 73,987 7.39%
NOSH 135,000 134,247 137,272 134,364 134,719 128,297 115,606 10.88%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -5.83% -1.02% 4.14% 4.51% 9.88% 8.71% 7.96% -
ROE -6.65% -1.25% 5.43% 6.09% 13.70% 12.90% 13.07% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 69.63 76.24 82.54 85.17 89.54 94.29 105.03 -23.95%
EPS -4.06 -0.78 3.42 3.84 9.04 8.26 8.36 -
DPS 0.00 0.00 1.73 1.77 0.00 0.00 0.00 -
NAPS 0.61 0.62 0.63 0.63 0.66 0.64 0.64 -3.14%
Adjusted Per Share Value based on latest NOSH - 134,364
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 68.00 74.04 81.96 82.78 87.26 87.51 87.83 -15.67%
EPS -3.96 -0.75 3.40 3.73 8.81 7.66 6.99 -
DPS 0.00 0.00 1.72 1.72 0.00 0.00 0.00 -
NAPS 0.5957 0.6021 0.6256 0.6123 0.6432 0.5939 0.5352 7.39%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.31 0.32 0.30 0.25 0.31 0.43 0.40 -
P/RPS 0.45 0.42 0.36 0.29 0.35 0.46 0.38 11.92%
P/EPS -7.64 -41.19 8.77 6.51 3.43 5.21 4.78 -
EY -13.08 -2.43 11.40 15.35 29.17 19.20 20.91 -
DY 0.00 0.00 5.76 7.07 0.00 0.00 0.00 -
P/NAPS 0.51 0.52 0.48 0.40 0.47 0.67 0.63 -13.12%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 24/08/09 14/05/09 20/02/09 28/11/08 04/09/08 07/05/08 -
Price 0.28 0.34 0.34 0.30 0.26 0.40 0.48 -
P/RPS 0.40 0.45 0.41 0.35 0.29 0.42 0.46 -8.88%
P/EPS -6.90 -43.76 9.94 7.82 2.88 4.85 5.74 -
EY -14.49 -2.29 10.06 12.79 34.78 20.64 17.42 -
DY 0.00 0.00 5.09 5.89 0.00 0.00 0.00 -
P/NAPS 0.46 0.55 0.54 0.48 0.39 0.63 0.75 -27.79%

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