[GPHAROS] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 66.57%
YoY- 248.51%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 73,843 102,356 120,976 111,450 104,583 139,263 131,658 -9.18%
PBT -13,661 -329 11,108 10,899 -973 -10,074 3,713 -
Tax -3,007 -714 -568 -1,991 -4,676 -1,332 -5,392 -9.27%
NP -16,668 -1,043 10,540 8,908 -5,649 -11,406 -1,679 46.57%
-
NP to SH -16,668 -1,043 10,591 9,065 -6,104 -11,406 -1,679 46.57%
-
Tax Rate - - 5.11% 18.27% - - 145.22% -
Total Cost 90,511 103,399 110,436 102,542 110,232 150,669 133,337 -6.25%
-
Net Worth 68,464 83,233 82,110 66,212 155,519 63,876 74,291 -1.35%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 68,464 83,233 82,110 66,212 155,519 63,876 74,291 -1.35%
NOSH 134,243 134,247 128,297 116,161 323,999 116,139 116,080 2.45%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -22.57% -1.02% 8.71% 7.99% -5.40% -8.19% -1.28% -
ROE -24.35% -1.25% 12.90% 13.69% -3.92% -17.86% -2.26% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 55.01 76.24 94.29 95.94 32.28 119.91 113.42 -11.35%
EPS -12.42 -0.78 8.26 7.80 -1.88 -9.82 -1.45 43.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.62 0.64 0.57 0.48 0.55 0.64 -3.71%
Adjusted Per Share Value based on latest NOSH - 116,161
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 52.45 72.71 85.94 79.17 74.29 98.93 93.52 -9.18%
EPS -11.84 -0.74 7.52 6.44 -4.34 -8.10 -1.19 46.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4863 0.5913 0.5833 0.4703 1.1047 0.4538 0.5277 -1.35%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.31 0.32 0.43 0.49 0.32 0.37 0.46 -
P/RPS 0.56 0.42 0.46 0.51 0.99 0.31 0.41 5.33%
P/EPS -2.50 -41.19 5.21 6.28 -16.99 -3.77 -31.80 -34.53%
EY -40.05 -2.43 19.20 15.93 -5.89 -26.54 -3.14 52.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.52 0.67 0.86 0.67 0.67 0.72 -2.72%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 13/08/10 24/08/09 04/09/08 28/08/07 30/08/06 26/08/05 27/08/04 -
Price 0.34 0.34 0.40 0.51 0.30 0.37 0.53 -
P/RPS 0.62 0.45 0.42 0.53 0.93 0.31 0.47 4.72%
P/EPS -2.74 -43.76 4.85 6.54 -15.92 -3.77 -36.64 -35.07%
EY -36.52 -2.29 20.64 15.30 -6.28 -26.54 -2.73 54.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.55 0.63 0.89 0.63 0.67 0.83 -3.50%

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