[GPHAROS] YoY 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
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 61,767 83,733 114,442 118,819 99,669 131,670 137,288 -12.45%
PBT -6,882 -12,642 7,687 9,005 2,765 11,720 -26,410 -20.07%
Tax -14,700 -783 -2,531 1,541 -602 -8,036 -159 112.57%
NP -21,582 -13,425 5,156 10,546 2,163 3,684 -26,569 -3.40%
-
NP to SH -21,582 -13,425 5,156 10,547 2,163 3,436 -26,569 -3.40%
-
Tax Rate - - 32.93% -17.11% 21.77% 68.57% - -
Total Cost 83,349 97,158 109,286 108,273 97,506 127,986 163,857 -10.64%
-
Net Worth 52,465 69,996 84,649 73,133 61,099 60,352 54,592 -0.65%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - 2,373 - - - - -
Div Payout % - - 46.03% - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 52,465 69,996 84,649 73,133 61,099 60,352 54,592 -0.65%
NOSH 134,528 134,608 134,364 116,085 115,283 116,062 116,155 2.47%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin -34.94% -16.03% 4.51% 8.88% 2.17% 2.80% -19.35% -
ROE -41.14% -19.18% 6.09% 14.42% 3.54% 5.69% -48.67% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 45.91 62.20 85.17 102.35 86.46 113.45 118.19 -14.57%
EPS -16.04 -9.97 3.84 9.09 1.88 2.96 -22.87 -5.73%
DPS 0.00 0.00 1.77 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.52 0.63 0.63 0.53 0.52 0.47 -3.06%
Adjusted Per Share Value based on latest NOSH - 116,085
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 44.68 60.57 82.78 85.95 72.10 95.24 99.31 -12.45%
EPS -15.61 -9.71 3.73 7.63 1.56 2.49 -19.22 -3.40%
DPS 0.00 0.00 1.72 0.00 0.00 0.00 0.00 -
NAPS 0.3795 0.5063 0.6123 0.529 0.442 0.4366 0.3949 -0.66%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.37 0.29 0.25 0.50 0.38 0.33 0.44 -
P/RPS 0.81 0.47 0.29 0.49 0.44 0.29 0.37 13.94%
P/EPS -2.31 -2.91 6.51 5.50 20.25 11.15 -1.92 3.12%
EY -43.36 -34.39 15.35 18.17 4.94 8.97 -51.99 -2.97%
DY 0.00 0.00 7.07 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.56 0.40 0.79 0.72 0.63 0.94 0.17%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 24/02/10 20/02/09 26/02/08 27/02/07 28/02/06 28/02/05 -
Price 0.37 0.31 0.30 0.40 0.47 0.32 0.40 -
P/RPS 0.81 0.50 0.35 0.39 0.54 0.28 0.34 15.55%
P/EPS -2.31 -3.11 7.82 4.40 25.05 10.81 -1.75 4.73%
EY -43.36 -32.17 12.79 22.71 3.99 9.25 -57.18 -4.50%
DY 0.00 0.00 5.89 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.60 0.48 0.63 0.89 0.62 0.85 1.87%

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