[GPHAROS] YoY Cumulative Quarter 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- 231.5%
YoY- -76.42%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 66,133 86,572 84,757 71,787 100,403 112,293 104,183 -7.28%
PBT -746 13,048 8,040 1,789 13,408 -12,796 -3,676 -23.32%
Tax -820 -3,982 -340 791 -2,466 -1,499 -1,959 -13.49%
NP -1,566 9,066 7,700 2,580 10,942 -14,295 -5,635 -19.20%
-
NP to SH -1,566 9,066 7,431 2,580 10,942 -14,295 -5,635 -19.20%
-
Tax Rate - 30.52% 4.23% -44.21% 18.39% - - -
Total Cost 67,699 77,506 77,057 69,207 89,461 126,588 109,818 -7.73%
-
Net Worth 82,350 83,452 68,504 60,432 67,371 67,352 70,873 2.53%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 82,350 83,452 68,504 60,432 67,371 67,352 70,873 2.53%
NOSH 135,000 126,443 116,109 116,216 116,157 116,125 116,185 2.53%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -2.37% 10.47% 9.08% 3.59% 10.90% -12.73% -5.41% -
ROE -1.90% 10.86% 10.85% 4.27% 16.24% -21.22% -7.95% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 48.99 68.47 73.00 61.77 86.44 96.70 89.67 -9.57%
EPS -1.16 7.17 6.40 2.22 9.42 -12.31 -4.85 -21.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.66 0.59 0.52 0.58 0.58 0.61 0.00%
Adjusted Per Share Value based on latest NOSH - 116,163
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 46.98 61.50 60.21 50.99 71.32 79.77 74.01 -7.28%
EPS -1.11 6.44 5.28 1.83 7.77 -10.15 -4.00 -19.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.585 0.5928 0.4866 0.4293 0.4786 0.4784 0.5034 2.53%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.31 0.31 0.49 0.32 0.37 0.47 0.51 -
P/RPS 0.63 0.45 0.67 0.52 0.43 0.49 0.57 1.68%
P/EPS -26.72 4.32 7.66 14.41 3.93 -3.82 -10.52 16.79%
EY -3.74 23.13 13.06 6.94 25.46 -26.19 -9.51 -14.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.47 0.83 0.62 0.64 0.81 0.84 -7.97%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/11/09 28/11/08 22/11/07 27/11/06 28/11/05 26/11/04 10/02/04 -
Price 0.28 0.26 0.52 0.44 0.28 0.47 0.39 -
P/RPS 0.57 0.38 0.71 0.71 0.32 0.49 0.43 4.80%
P/EPS -24.14 3.63 8.13 19.82 2.97 -3.82 -8.04 20.09%
EY -4.14 27.58 12.31 5.05 33.64 -26.19 -12.44 -16.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.39 0.88 0.85 0.48 0.81 0.64 -5.35%

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