[GPHAROS] QoQ Annualized Quarter 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- 50.55%
YoY- 351.83%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 96,012 118,819 113,009 107,486 97,616 99,633 95,716 0.20%
PBT 5,132 9,006 10,720 10,286 7,188 2,765 2,385 66.59%
Tax -2,080 2,221 -453 -304 -624 -602 1,054 -
NP 3,052 11,227 10,266 9,982 6,564 2,163 3,440 -7.66%
-
NP to SH 3,052 11,227 9,908 9,882 6,564 2,163 3,440 -7.66%
-
Tax Rate 40.53% -24.66% 4.23% 2.96% 8.68% 21.77% -44.19% -
Total Cost 92,960 107,592 102,742 97,504 91,052 97,470 92,276 0.49%
-
Net Worth 73,987 74,304 68,504 66,267 62,846 61,518 60,432 14.42%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 73,987 74,304 68,504 66,267 62,846 61,518 60,432 14.42%
NOSH 115,606 116,101 116,109 116,258 116,382 116,072 116,216 -0.34%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 3.18% 9.45% 9.08% 9.29% 6.72% 2.17% 3.59% -
ROE 4.13% 15.11% 14.46% 14.91% 10.44% 3.52% 5.69% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 83.05 102.34 97.33 92.45 83.87 85.84 82.36 0.55%
EPS 2.64 9.67 8.53 8.50 5.64 1.86 2.96 -7.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.64 0.59 0.57 0.54 0.53 0.52 14.83%
Adjusted Per Share Value based on latest NOSH - 116,161
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 69.45 85.95 81.75 77.75 70.61 72.07 69.24 0.20%
EPS 2.21 8.12 7.17 7.15 4.75 1.56 2.49 -7.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5352 0.5375 0.4955 0.4793 0.4546 0.445 0.4371 14.43%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.40 0.50 0.49 0.49 0.46 0.38 0.32 -
P/RPS 0.48 0.49 0.50 0.53 0.55 0.44 0.39 14.83%
P/EPS 15.15 5.17 5.74 5.76 8.16 20.39 10.81 25.20%
EY 6.60 19.34 17.41 17.35 12.26 4.90 9.25 -20.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.78 0.83 0.86 0.85 0.72 0.62 1.07%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 07/05/08 26/02/08 22/11/07 28/08/07 31/05/07 27/02/07 27/11/06 -
Price 0.48 0.40 0.52 0.51 0.45 0.47 0.44 -
P/RPS 0.58 0.39 0.53 0.55 0.54 0.55 0.53 6.18%
P/EPS 18.18 4.14 6.09 6.00 7.98 25.22 14.86 14.37%
EY 5.50 24.18 16.41 16.67 12.53 3.96 6.73 -12.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.63 0.88 0.89 0.83 0.89 0.85 -7.99%

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