[GPHAROS] YoY 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- 101.04%
YoY- 1118.21%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 16,904 20,953 31,897 32,339 20,079 34,203 36,588 -12.07%
PBT -89 -1,554 5,962 3,345 -1,354 4,325 -3,135 -44.75%
Tax -2,663 37 -1,741 4 1,237 -504 -626 27.27%
NP -2,752 -1,517 4,221 3,349 -117 3,821 -3,761 -5.07%
-
NP to SH -2,752 -1,517 4,221 3,299 -324 3,821 -3,761 -5.07%
-
Tax Rate - - 29.20% -0.12% - 11.65% - -
Total Cost 19,656 22,470 27,676 28,990 20,196 30,382 40,349 -11.29%
-
Net Worth 68,464 83,233 82,110 66,212 155,519 63,876 74,291 -1.35%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - 2,373 - - - - -
Div Payout % - - 56.23% - - - - -
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 68,464 83,233 82,110 66,212 155,519 63,876 74,291 -1.35%
NOSH 134,243 134,247 128,297 116,161 323,999 116,139 116,080 2.45%
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 -16.28% -7.24% 13.23% 10.36% -0.58% 11.17% -10.28% -
ROE -4.02% -1.82% 5.14% 4.98% -0.21% 5.98% -5.06% -
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 12.59 15.61 24.86 27.84 6.20 29.45 31.52 -14.17%
EPS -2.05 -1.13 3.29 2.84 -0.10 3.29 -3.24 -7.34%
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 12.01 14.88 22.66 22.97 14.26 24.30 25.99 -12.06%
EPS -1.95 -1.08 3.00 2.34 -0.23 2.71 -2.67 -5.10%
DPS 0.00 0.00 1.69 0.00 0.00 0.00 0.00 -
NAPS 0.4863 0.5913 0.5833 0.4703 1.1047 0.4538 0.5277 -1.35%
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 2.46 2.05 1.73 1.76 5.16 1.26 1.46 9.08%
P/EPS -15.12 -28.32 13.07 17.25 -320.00 11.25 -14.20 1.05%
EY -6.61 -3.53 7.65 5.80 -0.31 8.89 -7.04 -1.04%
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 2.70 2.18 1.61 1.83 4.84 1.26 1.68 8.22%
P/EPS -16.59 -30.09 12.16 17.96 -300.00 11.25 -16.36 0.23%
EY -6.03 -3.32 8.23 5.57 -0.33 8.89 -6.11 -0.21%
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