[GPHAROS] QoQ TTM 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- 19.32%
YoY- -269.47%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 111,450 99,190 99,669 103,054 104,583 118,707 131,670 -10.54%
PBT 10,899 6,200 2,765 102 -973 4,706 11,720 -4.73%
Tax -1,991 -758 -602 -4,779 -4,676 -6,417 -8,036 -60.65%
NP 8,908 5,442 2,163 -4,677 -5,649 -1,711 3,684 80.44%
-
NP to SH 9,065 5,442 2,163 -4,925 -6,104 -1,959 3,436 91.27%
-
Tax Rate 18.27% 12.23% 21.77% 4,685.29% - 136.36% 68.57% -
Total Cost 102,542 93,748 97,506 107,731 110,232 120,418 127,986 -13.77%
-
Net Worth 66,212 62,846 61,099 60,405 155,519 56,923 60,352 6.39%
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 66,212 62,846 61,099 60,405 155,519 56,923 60,352 6.39%
NOSH 116,161 116,382 115,283 116,163 323,999 116,170 116,062 0.05%
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 7.99% 5.49% 2.17% -4.54% -5.40% -1.44% 2.80% -
ROE 13.69% 8.66% 3.54% -8.15% -3.92% -3.44% 5.69% -
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 95.94 85.23 86.46 88.71 32.28 102.18 113.45 -10.60%
EPS 7.80 4.68 1.88 -4.24 -1.88 -1.69 2.96 91.11%
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 0.52 6.32%
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 80.62 71.75 72.10 74.54 75.65 85.87 95.24 -10.54%
EPS 6.56 3.94 1.56 -3.56 -4.42 -1.42 2.49 91.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4789 0.4546 0.442 0.4369 1.125 0.4118 0.4366 6.37%
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 0.51 0.54 0.44 0.36 0.99 0.30 0.29 45.84%
P/EPS 6.28 9.84 20.25 -7.55 -16.99 -18.38 11.15 -31.87%
EY 15.93 10.17 4.94 -13.25 -5.89 -5.44 8.97 46.80%
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 0.63 23.12%
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 0.53 0.53 0.54 0.50 0.93 0.30 0.28 53.19%
P/EPS 6.54 9.62 25.05 -10.38 -15.92 -18.38 10.81 -28.53%
EY 15.30 10.39 3.99 -9.64 -6.28 -5.44 9.25 39.99%
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 0.62 27.33%

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