[GPHAROS] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 0.26%
YoY- 188.02%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 111,800 96,012 118,819 113,009 107,486 97,616 99,633 7.99%
PBT 14,490 5,132 9,006 10,720 10,286 7,188 2,765 202.00%
Tax -4,522 -2,080 2,221 -453 -304 -624 -602 284.02%
NP 9,968 3,052 11,227 10,266 9,982 6,564 2,163 177.18%
-
NP to SH 9,968 3,052 11,227 9,908 9,882 6,564 2,163 177.18%
-
Tax Rate 31.21% 40.53% -24.66% 4.23% 2.96% 8.68% 21.77% -
Total Cost 101,832 92,960 107,592 102,742 97,504 91,052 97,470 2.96%
-
Net Worth 78,180 73,987 74,304 68,504 66,267 62,846 61,518 17.34%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 4,519 - - - - - - -
Div Payout % 45.34% - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 78,180 73,987 74,304 68,504 66,267 62,846 61,518 17.34%
NOSH 122,156 115,606 116,101 116,109 116,258 116,382 116,072 3.46%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 8.92% 3.18% 9.45% 9.08% 9.29% 6.72% 2.17% -
ROE 12.75% 4.13% 15.11% 14.46% 14.91% 10.44% 3.52% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 91.52 83.05 102.34 97.33 92.45 83.87 85.84 4.36%
EPS 8.16 2.64 9.67 8.53 8.50 5.64 1.86 168.23%
DPS 3.70 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.64 0.64 0.59 0.57 0.54 0.53 13.41%
Adjusted Per Share Value based on latest NOSH - 116,401
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 79.42 68.20 84.40 80.28 76.35 69.34 70.77 7.99%
EPS 7.08 2.17 7.98 7.04 7.02 4.66 1.54 176.74%
DPS 3.21 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5554 0.5256 0.5278 0.4866 0.4707 0.4464 0.437 17.34%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.43 0.40 0.50 0.49 0.49 0.46 0.38 -
P/RPS 0.47 0.48 0.49 0.50 0.53 0.55 0.44 4.49%
P/EPS 5.27 15.15 5.17 5.74 5.76 8.16 20.39 -59.45%
EY 18.98 6.60 19.34 17.41 17.35 12.26 4.90 146.84%
DY 8.60 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.63 0.78 0.83 0.86 0.85 0.72 -4.68%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 04/09/08 07/05/08 26/02/08 22/11/07 28/08/07 31/05/07 27/02/07 -
Price 0.40 0.48 0.40 0.52 0.51 0.45 0.47 -
P/RPS 0.44 0.58 0.39 0.53 0.55 0.54 0.55 -13.83%
P/EPS 4.90 18.18 4.14 6.09 6.00 7.98 25.22 -66.48%
EY 20.40 5.50 24.18 16.41 16.67 12.53 3.96 198.57%
DY 9.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.75 0.63 0.88 0.89 0.83 0.89 -20.58%

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