[GPHAROS] QoQ TTM 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- -22.63%
YoY- 242.42%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 120,976 121,418 118,819 112,639 111,450 99,190 99,669 13.80%
PBT 11,108 8,491 9,005 9,015 10,899 6,200 2,765 152.92%
Tax -568 1,177 1,541 -1,733 -1,991 -758 -602 -3.80%
NP 10,540 9,668 10,546 7,282 8,908 5,442 2,163 187.70%
-
NP to SH 10,591 9,669 10,547 7,014 9,065 5,442 2,163 188.62%
-
Tax Rate 5.11% -13.86% -17.11% 19.22% 18.27% 12.23% 21.77% -
Total Cost 110,436 111,750 108,273 105,357 102,542 93,748 97,506 8.66%
-
Net Worth 82,110 73,987 73,133 68,677 66,212 62,846 61,099 21.80%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 82,110 73,987 73,133 68,677 66,212 62,846 61,099 21.80%
NOSH 128,297 115,606 116,085 116,401 116,161 116,382 115,283 7.39%
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 8.71% 7.96% 8.88% 6.46% 7.99% 5.49% 2.17% -
ROE 12.90% 13.07% 14.42% 10.21% 13.69% 8.66% 3.54% -
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 94.29 105.03 102.35 96.77 95.94 85.23 86.46 5.95%
EPS 8.26 8.36 9.09 6.03 7.80 4.68 1.88 168.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.64 0.63 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 85.94 86.25 84.40 80.01 79.17 70.46 70.80 13.80%
EPS 7.52 6.87 7.49 4.98 6.44 3.87 1.54 188.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5833 0.5256 0.5195 0.4878 0.4703 0.4464 0.434 21.80%
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 0.46 0.38 0.49 0.51 0.51 0.54 0.44 3.01%
P/EPS 5.21 4.78 5.50 8.13 6.28 9.84 20.25 -59.58%
EY 19.20 20.91 18.17 12.30 15.93 10.17 4.94 147.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.63 0.79 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 0.42 0.46 0.39 0.54 0.53 0.53 0.54 -15.43%
P/EPS 4.85 5.74 4.40 8.63 6.54 9.62 25.05 -66.56%
EY 20.64 17.42 22.71 11.59 15.30 10.39 3.99 199.40%
DY 0.00 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