[GPHAROS] YoY Cumulative 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- 50.39%
YoY- 188.02%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 44,504 66,133 86,572 84,757 71,787 100,403 112,293 -14.28%
PBT -2,305 -746 13,048 8,040 1,789 13,408 -12,796 -24.83%
Tax -3,739 -820 -3,982 -340 791 -2,466 -1,499 16.44%
NP -6,044 -1,566 9,066 7,700 2,580 10,942 -14,295 -13.35%
-
NP to SH -6,044 -1,566 9,066 7,431 2,580 10,942 -14,295 -13.35%
-
Tax Rate - - 30.52% 4.23% -44.21% 18.39% - -
Total Cost 50,548 67,699 77,506 77,057 69,207 89,461 126,588 -14.18%
-
Net Worth 67,305 82,350 83,452 68,504 60,432 67,371 67,352 -0.01%
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 67,305 82,350 83,452 68,504 60,432 67,371 67,352 -0.01%
NOSH 134,610 135,000 126,443 116,109 116,216 116,157 116,125 2.49%
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 -13.58% -2.37% 10.47% 9.08% 3.59% 10.90% -12.73% -
ROE -8.98% -1.90% 10.86% 10.85% 4.27% 16.24% -21.22% -
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 33.06 48.99 68.47 73.00 61.77 86.44 96.70 -16.37%
EPS -4.49 -1.16 7.17 6.40 2.22 9.42 -12.31 -15.46%
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 32.19 47.84 62.62 61.31 51.93 72.63 81.23 -14.29%
EPS -4.37 -1.13 6.56 5.38 1.87 7.91 -10.34 -13.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4869 0.5957 0.6037 0.4955 0.4371 0.4873 0.4872 -0.01%
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 1.12 0.63 0.45 0.67 0.52 0.43 0.49 14.76%
P/EPS -8.24 -26.72 4.32 7.66 14.41 3.93 -3.82 13.66%
EY -12.14 -3.74 23.13 13.06 6.94 25.46 -26.19 -12.02%
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 1.09 0.57 0.38 0.71 0.71 0.32 0.49 14.24%
P/EPS -8.02 -24.14 3.63 8.13 19.82 2.97 -3.82 13.15%
EY -12.47 -4.14 27.58 12.31 5.05 33.64 -26.19 -11.62%
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