[GPHAROS] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 0.82%
YoY- -72.98%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 139,384 138,760 149,724 134,148 121,944 131,616 138,910 0.22%
PBT 21,504 -28,103 -17,061 -13,270 -14,000 7,299 -4,901 -
Tax -6,476 636 -1,998 -1,900 -1,296 -5,823 -2,612 83.08%
NP 15,028 -27,467 -19,060 -15,170 -15,296 1,476 -7,513 -
-
NP to SH 15,028 -27,467 -19,060 -15,170 -15,296 1,476 -7,513 -
-
Tax Rate 30.12% - - - - 79.78% - -
Total Cost 124,356 166,227 168,784 149,318 137,240 130,140 146,423 -10.30%
-
Net Worth 60,313 54,585 67,352 74,339 81,361 84,672 70,873 -10.18%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 60,313 54,585 67,352 74,339 81,361 84,672 70,873 -10.18%
NOSH 115,987 116,139 116,125 116,080 116,231 115,990 116,185 -0.11%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 10.78% -19.79% -12.73% -11.31% -12.54% 1.12% -5.41% -
ROE 24.92% -50.32% -28.30% -20.41% -18.80% 1.74% -10.60% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 120.17 119.48 128.93 115.49 104.92 113.47 119.56 0.33%
EPS 12.92 -23.65 -16.41 -13.06 -13.16 1.27 -6.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.47 0.58 0.64 0.70 0.73 0.61 -10.08%
Adjusted Per Share Value based on latest NOSH - 116,080
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 99.01 98.57 106.36 95.29 86.62 93.49 98.68 0.22%
EPS 10.68 -19.51 -13.54 -10.78 -10.87 1.05 -5.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4284 0.3877 0.4784 0.5281 0.578 0.6015 0.5034 -10.18%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.38 0.44 0.47 0.46 0.68 0.43 0.51 -
P/RPS 0.32 0.37 0.36 0.40 0.65 0.38 0.43 -17.86%
P/EPS 2.93 -1.86 -2.86 -3.52 -5.17 33.79 -7.89 -
EY 34.10 -53.75 -34.92 -28.39 -19.35 2.96 -12.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.94 0.81 0.72 0.97 0.59 0.84 -8.92%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 28/02/05 26/11/04 27/08/04 28/05/04 27/02/04 10/02/04 -
Price 0.27 0.40 0.47 0.53 0.50 0.43 0.39 -
P/RPS 0.22 0.33 0.36 0.46 0.48 0.38 0.33 -23.66%
P/EPS 2.08 -1.69 -2.86 -4.06 -3.80 33.79 -6.03 -
EY 47.99 -59.12 -34.92 -24.64 -26.32 2.96 -16.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.85 0.81 0.83 0.71 0.59 0.64 -12.91%

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