[GPHAROS] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 201.1%
YoY- 351.83%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 30,492 43,814 55,900 53,743 41,962 69,049 67,074 -12.30%
PBT -415 -771 7,245 5,143 -2,992 9,702 -6,635 -36.98%
Tax -4,043 -444 -2,261 -152 1,237 -2,123 -950 27.28%
NP -4,458 -1,215 4,984 4,991 -1,755 7,579 -7,585 -8.47%
-
NP to SH -4,458 -1,215 4,984 4,941 -1,962 7,579 -7,585 -8.47%
-
Tax Rate - - 31.21% 2.96% - 21.88% - -
Total Cost 34,950 45,029 50,916 48,752 43,717 61,470 74,659 -11.87%
-
Net Worth 68,688 83,700 78,180 66,267 62,368 63,933 74,339 -1.30%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - 2,259 - - - - -
Div Payout % - - 45.34% - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 68,688 83,700 78,180 66,267 62,368 63,933 74,339 -1.30%
NOSH 134,682 135,000 122,156 116,258 129,933 116,242 116,080 2.50%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -14.62% -2.77% 8.92% 9.29% -4.18% 10.98% -11.31% -
ROE -6.49% -1.45% 6.38% 7.46% -3.15% 11.85% -10.20% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 22.64 32.45 45.76 46.23 32.29 59.40 57.74 -14.44%
EPS -3.31 -0.90 4.08 4.25 -1.51 6.52 -6.53 -10.70%
DPS 0.00 0.00 1.85 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.62 0.64 0.57 0.48 0.55 0.64 -3.71%
Adjusted Per Share Value based on latest NOSH - 116,161
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 22.06 31.69 40.44 38.88 30.35 49.95 48.52 -12.30%
EPS -3.22 -0.88 3.61 3.57 -1.42 5.48 -5.49 -8.50%
DPS 0.00 0.00 1.63 0.00 0.00 0.00 0.00 -
NAPS 0.4969 0.6054 0.5655 0.4793 0.4511 0.4625 0.5377 -1.30%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.31 0.32 0.43 0.49 0.32 0.37 0.46 -
P/RPS 1.37 0.99 0.94 1.06 0.99 0.62 0.80 9.37%
P/EPS -9.37 -35.56 10.54 11.53 -21.19 5.67 -7.04 4.87%
EY -10.68 -2.81 9.49 8.67 -4.72 17.62 -14.20 -4.63%
DY 0.00 0.00 4.30 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.52 0.67 0.86 0.67 0.67 0.72 -2.72%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 13/08/10 24/08/09 04/09/08 28/08/07 30/08/06 26/08/05 27/08/04 -
Price 0.34 0.34 0.40 0.51 0.30 0.37 0.53 -
P/RPS 1.50 1.05 0.87 1.10 0.93 0.62 0.92 8.48%
P/EPS -10.27 -37.78 9.80 12.00 -19.87 5.67 -8.12 3.99%
EY -9.74 -2.65 10.20 8.33 -5.03 17.62 -12.32 -3.83%
DY 0.00 0.00 4.63 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.55 0.63 0.89 0.63 0.67 0.83 -3.50%

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