[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

GPHAROS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Quarter Result
Revenue	14,012	22,319	30,672	31,014	29,825	31,354	45,219	-17.73%
YoY %	-37.22%	-27.23%	-1.10%	3.99%	-4.88%	-30.66%	-	-
Horiz. %	30.99%	49.36%	67.83%	68.59%	65.96%	69.34%	100.00%	-
PBT	-1,890	25	5,803	2,897	4,781	3,706	-6,161	-17.86%
YoY %	-7,660.00%	-99.57%	100.31%	-39.41%	29.01%	160.15%	-	-
Horiz. %	30.68%	-0.41%	-94.19%	-47.02%	-77.60%	-60.15%	100.00%	-
Tax	304	-376	-1,721	-188	-446	-343	-549	-
YoY %	180.85%	78.15%	-815.43%	57.85%	-30.03%	37.52%	-	-
Horiz. %	-55.37%	68.49%	313.48%	34.24%	81.24%	62.48%	100.00%	-
NP	-1,586	-351	4,082	2,709	4,335	3,363	-6,710	-21.35%
YoY %	-351.85%	-108.60%	50.68%	-37.51%	28.90%	150.12%	-	-
Horiz. %	23.64%	5.23%	-60.83%	-40.37%	-64.61%	-50.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-1,586	-351	4,082	2,491	4,542	3,363	-6,710	-21.35%
YoY %	-351.85%	-108.60%	63.87%	-45.16%	35.06%	150.12%	-	-
Horiz. %	23.64%	5.23%	-60.83%	-37.12%	-67.69%	-50.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	1,504.00%	29.66%	6.49%	9.33%	9.26%	-	-
YoY %	-	4,970.80%	357.01%	-30.44%	0.76%	0.00%	-	-
Horiz. %	-	16,241.90%	320.30%	70.09%	100.76%	100.00%	-	-
Total Cost	15,598	22,670	26,590	28,305	25,490	27,991	51,929	-18.15%
YoY %	-31.20%	-14.74%	-6.06%	11.04%	-8.94%	-46.10%	-	-
Horiz. %	30.04%	43.66%	51.20%	54.51%	49.09%	53.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	67,203	82,350	88,914	68,677	60,405	67,259	67,332	-0.03%
YoY %	-18.39%	-7.38%	29.47%	13.69%	-10.19%	-0.11%	-	-
Horiz. %	99.81%	122.30%	132.05%	102.00%	89.71%	99.89%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	67,203	82,350	88,914	68,677	60,405	67,259	67,332	-0.03%
YoY %	-18.39%	-7.38%	29.47%	13.69%	-10.19%	-0.11%	-	-
Horiz. %	99.81%	122.30%	132.05%	102.00%	89.71%	99.89%	100.00%	-
NOSH	134,406	135,000	134,719	116,401	116,163	115,965	116,089	2.47%
YoY %	-0.44%	0.21%	15.74%	0.20%	0.17%	-0.11%	-	-
Horiz. %	115.78%	116.29%	116.05%	100.27%	100.06%	99.89%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	-11.32%	-1.57%	13.31%	8.73%	14.53%	10.73%	-14.84%	-
YoY %	-621.02%	-111.80%	52.46%	-39.92%	35.41%	172.30%	-	-
Horiz. %	76.28%	10.58%	-89.69%	-58.83%	-97.91%	-72.30%	100.00%	-
ROE	-2.36%	-0.43%	4.59%	3.63%	7.52%	5.00%	-9.97%	-
YoY %	-448.84%	-109.37%	26.45%	-51.73%	50.40%	150.15%	-	-
Horiz. %	23.67%	4.31%	-46.04%	-36.41%	-75.43%	-50.15%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	10.43	16.53	22.77	26.64	25.67	27.04	38.95	-19.70%
YoY %	-36.90%	-27.40%	-14.53%	3.78%	-5.07%	-30.58%	-	-
Horiz. %	26.78%	42.44%	58.46%	68.40%	65.91%	69.42%	100.00%	-
EPS	-1.18	-0.26	3.03	2.14	3.91	2.90	-5.78	-23.25%
YoY %	-353.85%	-108.58%	41.59%	-45.27%	34.83%	150.17%	-	-
Horiz. %	20.42%	4.50%	-52.42%	-37.02%	-67.65%	-50.17%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.50	0.61	0.66	0.59	0.52	0.58	0.58	-2.44%
YoY %	-18.03%	-7.58%	11.86%	13.46%	-10.34%	0.00%	-	-
Horiz. %	86.21%	105.17%	113.79%	101.72%	89.66%	100.00%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 116,401
RPS	10.14	16.14	22.19	22.43	21.57	22.68	32.71	-17.72%
YoY %	-37.17%	-27.26%	-1.07%	3.99%	-4.89%	-30.66%	-	-
Horiz. %	31.00%	49.34%	67.84%	68.57%	65.94%	69.34%	100.00%	-
EPS	-1.15	-0.25	2.95	1.80	3.29	2.43	-4.85	-21.31%
YoY %	-360.00%	-108.47%	63.89%	-45.29%	35.39%	150.10%	-	-
Horiz. %	23.71%	5.15%	-60.82%	-37.11%	-67.84%	-50.10%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.4861	0.5957	0.6432	0.4968	0.4369	0.4865	0.487	-0.03%
YoY %	-18.40%	-7.38%	29.47%	13.71%	-10.20%	-0.10%	-	-
Horiz. %	99.82%	122.32%	132.07%	102.01%	89.71%	99.90%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	88.83%	38.24%	-26.09%	47.20%	-8.76%	13.22%	-	-
Horiz. %	293.39%	155.37%	112.40%	152.07%	103.31%	113.22%	100.00%	-
P/EPS	-31.36	-119.23	10.23	22.90	8.18	12.76	-8.13	25.21%
YoY %	73.70%	-1,265.49%	-55.33%	179.95%	-35.89%	256.95%	-	-
Horiz. %	385.73%	1,466.54%	-125.83%	-281.67%	-100.62%	-156.95%	100.00%	-
EY	-3.19	-0.84	9.77	4.37	12.22	7.84	-12.30	-20.13%
YoY %	-279.76%	-108.60%	123.57%	-64.24%	55.87%	163.74%	-	-
Horiz. %	25.93%	6.83%	-79.43%	-35.53%	-99.35%	-63.74%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.74	0.51	0.47	0.83	0.62	0.64	0.81	-1.49%
YoY %	45.10%	8.51%	-43.37%	33.87%	-3.12%	-20.99%	-	-
Horiz. %	91.36%	62.96%	58.02%	102.47%	76.54%	79.01%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
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%
YoY %	104.14%	48.25%	-41.54%	14.04%	64.42%	-14.05%	-	-
Horiz. %	285.12%	139.67%	94.21%	161.16%	141.32%	85.95%	100.00%	-
P/EPS	-30.51	-107.69	8.58	24.30	11.25	9.66	-8.13	24.64%
YoY %	71.67%	-1,355.13%	-64.69%	116.00%	16.46%	218.82%	-	-
Horiz. %	375.28%	1,324.60%	-105.54%	-298.89%	-138.38%	-118.82%	100.00%	-
EY	-3.28	-0.93	11.65	4.12	8.89	10.36	-12.30	-19.76%
YoY %	-252.69%	-107.98%	182.77%	-53.66%	-14.19%	184.23%	-	-
Horiz. %	26.67%	7.56%	-94.72%	-33.50%	-72.28%	-84.23%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.72	0.46	0.39	0.88	0.85	0.48	0.81	-1.94%
YoY %	56.52%	17.95%	-55.68%	3.53%	77.08%	-40.74%	-	-
Horiz. %	88.89%	56.79%	48.15%	108.64%	104.94%	59.26%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos