[GPHAROS] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -24.13%
YoY- 200.18%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 118,819 84,757 53,743 24,404 99,633 71,787 41,962 99.76%
PBT 9,006 8,040 5,143 1,797 2,765 1,789 -2,992 -
Tax 2,221 -340 -152 -156 -602 791 1,237 47.56%
NP 11,227 7,700 4,991 1,641 2,163 2,580 -1,755 -
-
NP to SH 11,227 7,431 4,941 1,641 2,163 2,580 -1,962 -
-
Tax Rate -24.66% 4.23% 2.96% 8.68% 21.77% -44.21% - -
Total Cost 107,592 77,057 48,752 22,763 97,470 69,207 43,717 81.98%
-
Net Worth 74,304 68,504 66,267 62,846 61,518 60,432 62,368 12.34%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 74,304 68,504 66,267 62,846 61,518 60,432 62,368 12.34%
NOSH 116,101 116,109 116,258 116,382 116,072 116,216 129,933 -7.21%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 9.45% 9.08% 9.29% 6.72% 2.17% 3.59% -4.18% -
ROE 15.11% 10.85% 7.46% 2.61% 3.52% 4.27% -3.15% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 102.34 73.00 46.23 20.97 85.84 61.77 32.29 115.31%
EPS 9.67 6.40 4.25 1.41 1.86 2.22 -1.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.59 0.57 0.54 0.53 0.52 0.48 21.07%
Adjusted Per Share Value based on latest NOSH - 116,382
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 85.95 61.31 38.88 17.65 72.07 51.93 30.35 99.78%
EPS 8.12 5.38 3.57 1.19 1.56 1.87 -1.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5375 0.4955 0.4793 0.4546 0.445 0.4371 0.4511 12.35%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.50 0.49 0.49 0.46 0.38 0.32 0.32 -
P/RPS 0.49 0.67 1.06 2.19 0.44 0.52 0.99 -37.34%
P/EPS 5.17 7.66 11.53 32.62 20.39 14.41 -21.19 -
EY 19.34 13.06 8.67 3.07 4.90 6.94 -4.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.83 0.86 0.85 0.72 0.62 0.67 10.63%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 22/11/07 28/08/07 31/05/07 27/02/07 27/11/06 30/08/06 -
Price 0.40 0.52 0.51 0.45 0.47 0.44 0.30 -
P/RPS 0.39 0.71 1.10 2.15 0.55 0.71 0.93 -43.88%
P/EPS 4.14 8.13 12.00 31.91 25.22 19.82 -19.87 -
EY 24.18 12.31 8.33 3.13 3.96 5.05 -5.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.88 0.89 0.83 0.89 0.85 0.63 0.00%

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