[GPHAROS] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
07-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -93.2%
YoY- -53.5%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 114,442 86,572 55,900 24,003 118,819 84,757 53,743 65.13%
PBT 7,687 13,048 7,245 1,283 9,006 8,040 5,143 30.56%
Tax -2,531 -3,982 -2,261 -520 2,221 -340 -152 546.54%
NP 5,156 9,066 4,984 763 11,227 7,700 4,991 2.18%
-
NP to SH 5,156 9,066 4,984 763 11,227 7,431 4,941 2.86%
-
Tax Rate 32.93% 30.52% 31.21% 40.53% -24.66% 4.23% 2.96% -
Total Cost 109,286 77,506 50,916 23,240 107,592 77,057 48,752 70.86%
-
Net Worth 80,802 83,452 78,180 73,987 74,304 68,504 66,267 14.06%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 2,372 - 2,259 - - - - -
Div Payout % 46.02% - 45.34% - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 80,802 83,452 78,180 73,987 74,304 68,504 66,267 14.06%
NOSH 128,258 126,443 122,156 115,606 116,101 116,109 116,258 6.73%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 4.51% 10.47% 8.92% 3.18% 9.45% 9.08% 9.29% -
ROE 6.38% 10.86% 6.38% 1.03% 15.11% 10.85% 7.46% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 89.23 68.47 45.76 20.76 102.34 73.00 46.23 54.71%
EPS 4.02 7.17 4.08 0.66 9.67 6.40 4.25 -3.62%
DPS 1.85 0.00 1.85 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.66 0.64 0.64 0.64 0.59 0.57 6.86%
Adjusted Per Share Value based on latest NOSH - 115,606
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 81.29 61.50 39.71 17.05 84.40 60.21 38.18 65.12%
EPS 3.66 6.44 3.54 0.54 7.98 5.28 3.51 2.81%
DPS 1.69 0.00 1.61 0.00 0.00 0.00 0.00 -
NAPS 0.574 0.5928 0.5554 0.5256 0.5278 0.4866 0.4707 14.07%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.25 0.31 0.43 0.40 0.50 0.49 0.49 -
P/RPS 0.28 0.45 0.94 1.93 0.49 0.67 1.06 -58.66%
P/EPS 6.22 4.32 10.54 60.61 5.17 7.66 11.53 -33.60%
EY 16.08 23.13 9.49 1.65 19.34 13.06 8.67 50.67%
DY 7.40 0.00 4.30 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.47 0.67 0.63 0.78 0.83 0.86 -39.82%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 20/02/09 28/11/08 04/09/08 07/05/08 26/02/08 22/11/07 28/08/07 -
Price 0.30 0.26 0.40 0.48 0.40 0.52 0.51 -
P/RPS 0.34 0.38 0.87 2.31 0.39 0.71 1.10 -54.12%
P/EPS 7.46 3.63 9.80 72.73 4.14 8.13 12.00 -27.05%
EY 13.40 27.58 10.20 1.38 24.18 12.31 8.33 37.09%
DY 6.17 0.00 4.63 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.39 0.63 0.75 0.63 0.88 0.89 -33.61%

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