[GPHAROS] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 187.67%
YoY- -76.42%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 107,486 97,616 99,633 95,716 83,924 87,532 131,670 -12.68%
PBT 10,286 7,188 2,765 2,385 -5,984 -6,552 11,721 -8.36%
Tax -304 -624 -602 1,054 2,474 0 -8,036 -88.79%
NP 9,982 6,564 2,163 3,440 -3,510 -6,552 3,685 94.67%
-
NP to SH 9,882 6,564 2,163 3,440 -3,924 -6,552 3,437 102.58%
-
Tax Rate 2.96% 8.68% 21.77% -44.19% - - 68.56% -
Total Cost 97,504 91,052 97,470 92,276 87,434 94,084 127,985 -16.62%
-
Net Worth 66,267 62,846 61,518 60,432 62,368 56,923 58,143 9.13%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 66,267 62,846 61,518 60,432 62,368 56,923 58,143 9.13%
NOSH 116,258 116,382 116,072 116,216 129,933 116,170 116,287 -0.01%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 9.29% 6.72% 2.17% 3.59% -4.18% -7.49% 2.80% -
ROE 14.91% 10.44% 3.52% 5.69% -6.29% -11.51% 5.91% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 92.45 83.87 85.84 82.36 64.59 75.35 113.23 -12.67%
EPS 8.50 5.64 1.86 2.96 -3.02 -5.64 2.96 102.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.54 0.53 0.52 0.48 0.49 0.50 9.15%
Adjusted Per Share Value based on latest NOSH - 116,163
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 77.75 70.61 72.07 69.24 60.71 63.32 95.24 -12.68%
EPS 7.15 4.75 1.56 2.49 -2.84 -4.74 2.49 102.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4793 0.4546 0.445 0.4371 0.4511 0.4118 0.4206 9.12%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.49 0.46 0.38 0.32 0.32 0.31 0.33 -
P/RPS 0.53 0.55 0.44 0.39 0.50 0.41 0.29 49.64%
P/EPS 5.76 8.16 20.39 10.81 -10.60 -5.50 11.17 -35.77%
EY 17.35 12.26 4.90 9.25 -9.44 -18.19 8.96 55.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.85 0.72 0.62 0.67 0.63 0.66 19.35%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 31/05/07 27/02/07 27/11/06 30/08/06 31/05/06 28/02/06 -
Price 0.51 0.45 0.47 0.44 0.30 0.31 0.32 -
P/RPS 0.55 0.54 0.55 0.53 0.46 0.41 0.28 57.03%
P/EPS 6.00 7.98 25.22 14.86 -9.93 -5.50 10.83 -32.61%
EY 16.67 12.53 3.96 6.73 -10.07 -18.19 9.24 48.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.83 0.89 0.85 0.63 0.63 0.64 24.66%

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