[GPHAROS] QoQ TTM 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- -8.32%
YoY- 77.67%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 114,442 120,634 120,976 121,418 118,819 112,639 111,450 1.77%
PBT 7,687 14,014 11,108 8,491 9,005 9,015 10,899 -20.68%
Tax -2,531 -2,101 -568 1,177 1,541 -1,733 -1,991 17.26%
NP 5,156 11,913 10,540 9,668 10,546 7,282 8,908 -30.43%
-
NP to SH 5,156 12,182 10,591 9,669 10,547 7,014 9,065 -31.23%
-
Tax Rate 32.93% 14.99% 5.11% -13.86% -17.11% 19.22% 18.27% -
Total Cost 109,286 108,721 110,436 111,750 108,273 105,357 102,542 4.31%
-
Net Worth 84,649 88,914 82,110 73,987 73,133 68,677 66,212 17.70%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 2,373 - - - - - - -
Div Payout % 46.03% - - - - - - -
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 84,649 88,914 82,110 73,987 73,133 68,677 66,212 17.70%
NOSH 134,364 134,719 128,297 115,606 116,085 116,401 116,161 10.14%
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% 9.88% 8.71% 7.96% 8.88% 6.46% 7.99% -
ROE 6.09% 13.70% 12.90% 13.07% 14.42% 10.21% 13.69% -
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 85.17 89.54 94.29 105.03 102.35 96.77 95.94 -7.59%
EPS 3.84 9.04 8.26 8.36 9.09 6.03 7.80 -37.51%
DPS 1.77 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.66 0.64 0.64 0.63 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 85.69 85.94 86.25 84.40 80.01 79.17 1.76%
EPS 3.66 8.65 7.52 6.87 7.49 4.98 6.44 -31.27%
DPS 1.69 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6013 0.6316 0.5833 0.5256 0.5195 0.4878 0.4703 17.71%
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 0.29 0.35 0.46 0.38 0.49 0.51 0.51 -31.24%
P/EPS 6.51 3.43 5.21 4.78 5.50 8.13 6.28 2.41%
EY 15.35 29.17 19.20 20.91 18.17 12.30 15.93 -2.43%
DY 7.07 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.47 0.67 0.63 0.79 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 0.35 0.29 0.42 0.46 0.39 0.54 0.53 -24.07%
P/EPS 7.82 2.88 4.85 5.74 4.40 8.63 6.54 12.59%
EY 12.79 34.78 20.64 17.42 22.71 11.59 15.30 -11.21%
DY 5.89 0.00 0.00 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