[GPHAROS] YoY Quarter 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- -24.49%
YoY- -45.16%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 14,012 22,319 30,672 31,014 29,825 31,354 45,219 -17.73%
PBT -1,890 25 5,803 2,897 4,781 3,706 -6,161 -17.86%
Tax 304 -376 -1,721 -188 -446 -343 -549 -
NP -1,586 -351 4,082 2,709 4,335 3,363 -6,710 -21.35%
-
NP to SH -1,586 -351 4,082 2,491 4,542 3,363 -6,710 -21.35%
-
Tax Rate - 1,504.00% 29.66% 6.49% 9.33% 9.26% - -
Total Cost 15,598 22,670 26,590 28,305 25,490 27,991 51,929 -18.15%
-
Net Worth 67,203 82,350 88,914 68,677 60,405 67,259 67,332 -0.03%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 67,203 82,350 88,914 68,677 60,405 67,259 67,332 -0.03%
NOSH 134,406 135,000 134,719 116,401 116,163 115,965 116,089 2.47%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -11.32% -1.57% 13.31% 8.73% 14.53% 10.73% -14.84% -
ROE -2.36% -0.43% 4.59% 3.63% 7.52% 5.00% -9.97% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 10.43 16.53 22.77 26.64 25.67 27.04 38.95 -19.70%
EPS -1.18 -0.26 3.03 2.14 3.91 2.90 -5.78 -23.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.61 0.66 0.59 0.52 0.58 0.58 -2.44%
Adjusted Per Share Value based on latest NOSH - 116,401
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 9.95 15.85 21.79 22.03 21.19 22.27 32.12 -17.73%
EPS -1.13 -0.25 2.90 1.77 3.23 2.39 -4.77 -21.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4774 0.585 0.6316 0.4878 0.4291 0.4778 0.4783 -0.03%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.37 0.31 0.31 0.49 0.32 0.37 0.47 -
P/RPS 3.55 1.88 1.36 1.84 1.25 1.37 1.21 19.63%
P/EPS -31.36 -119.23 10.23 22.90 8.18 12.76 -8.13 25.21%
EY -3.19 -0.84 9.77 4.37 12.22 7.84 -12.30 -20.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.51 0.47 0.83 0.62 0.64 0.81 -1.49%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 30/11/09 28/11/08 22/11/07 27/11/06 28/11/05 26/11/04 -
Price 0.36 0.28 0.26 0.52 0.44 0.28 0.47 -
P/RPS 3.45 1.69 1.14 1.95 1.71 1.04 1.21 19.07%
P/EPS -30.51 -107.69 8.58 24.30 11.25 9.66 -8.13 24.64%
EY -3.28 -0.93 11.65 4.12 8.89 10.36 -12.30 -19.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.46 0.39 0.88 0.85 0.48 0.81 -1.94%

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