[GPHAROS] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
20-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -195.79%
YoY- -225.48%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 22,319 20,953 22,861 27,870 30,672 31,897 24,003 -4.72%
PBT 25 -1,554 783 -5,361 5,803 5,962 1,283 -92.74%
Tax -376 37 -481 1,451 -1,721 -1,741 -520 -19.42%
NP -351 -1,517 302 -3,910 4,082 4,221 763 -
-
NP to SH -351 -1,517 302 -3,910 4,082 4,221 763 -
-
Tax Rate 1,504.00% - 61.43% - 29.66% 29.20% 40.53% -
Total Cost 22,670 22,470 22,559 31,780 26,590 27,676 23,240 -1.64%
-
Net Worth 82,350 83,233 86,481 84,649 88,914 82,110 73,987 7.39%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - 2,373 - -
Div Payout % - - - - - 56.23% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 82,350 83,233 86,481 84,649 88,914 82,110 73,987 7.39%
NOSH 135,000 134,247 137,272 134,364 134,719 128,297 115,606 10.88%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -1.57% -7.24% 1.32% -14.03% 13.31% 13.23% 3.18% -
ROE -0.43% -1.82% 0.35% -4.62% 4.59% 5.14% 1.03% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 16.53 15.61 16.65 20.74 22.77 24.86 20.76 -14.08%
EPS -0.26 -1.13 0.22 -2.91 3.03 3.29 0.66 -
DPS 0.00 0.00 0.00 0.00 0.00 1.85 0.00 -
NAPS 0.61 0.62 0.63 0.63 0.66 0.64 0.64 -3.14%
Adjusted Per Share Value based on latest NOSH - 134,364
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 15.85 14.88 16.24 19.80 21.79 22.66 17.05 -4.74%
EPS -0.25 -1.08 0.21 -2.78 2.90 3.00 0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 1.69 0.00 -
NAPS 0.585 0.5913 0.6143 0.6013 0.6316 0.5833 0.5256 7.39%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.31 0.32 0.30 0.25 0.31 0.43 0.40 -
P/RPS 1.88 2.05 1.80 1.21 1.36 1.73 1.93 -1.73%
P/EPS -119.23 -28.32 136.36 -8.59 10.23 13.07 60.61 -
EY -0.84 -3.53 0.73 -11.64 9.77 7.65 1.65 -
DY 0.00 0.00 0.00 0.00 0.00 4.30 0.00 -
P/NAPS 0.51 0.52 0.48 0.40 0.47 0.67 0.63 -13.12%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 24/08/09 14/05/09 20/02/09 28/11/08 04/09/08 07/05/08 -
Price 0.28 0.34 0.34 0.30 0.26 0.40 0.48 -
P/RPS 1.69 2.18 2.04 1.45 1.14 1.61 2.31 -18.79%
P/EPS -107.69 -30.09 154.55 -10.31 8.58 12.16 72.73 -
EY -0.93 -3.32 0.65 -9.70 11.65 8.23 1.38 -
DY 0.00 0.00 0.00 0.00 0.00 4.63 0.00 -
P/NAPS 0.46 0.55 0.54 0.48 0.39 0.63 0.75 -27.79%

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