[GPHAROS] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 101.73%
YoY- 199.92%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 21,883 131,670 100,403 69,049 34,846 138,760 112,293 -66.42%
PBT -1,638 11,721 13,408 9,702 5,376 -28,103 -12,796 -74.63%
Tax 0 -8,036 -2,466 -2,123 -1,619 636 -1,499 -
NP -1,638 3,685 10,942 7,579 3,757 -27,467 -14,295 -76.43%
-
NP to SH -1,638 3,437 10,942 7,579 3,757 -27,467 -14,295 -76.43%
-
Tax Rate - 68.56% 18.39% 21.88% 30.12% - - -
Total Cost 23,521 127,985 89,461 61,470 31,089 166,227 126,588 -67.47%
-
Net Worth 56,923 58,143 67,371 63,933 60,313 54,585 67,352 -10.61%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 56,923 58,143 67,371 63,933 60,313 54,585 67,352 -10.61%
NOSH 116,170 116,287 116,157 116,242 115,987 116,139 116,125 0.02%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -7.49% 2.80% 10.90% 10.98% 10.78% -19.79% -12.73% -
ROE -2.88% 5.91% 16.24% 11.85% 6.23% -50.32% -21.22% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 18.84 113.23 86.44 59.40 30.04 119.48 96.70 -66.42%
EPS -1.41 2.96 9.42 6.52 3.23 -23.65 -12.31 -76.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.50 0.58 0.55 0.52 0.47 0.58 -10.64%
Adjusted Per Share Value based on latest NOSH - 116,139
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 15.83 95.24 72.63 49.95 25.21 100.37 81.23 -66.42%
EPS -1.18 2.49 7.91 5.48 2.72 -19.87 -10.34 -76.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4118 0.4206 0.4873 0.4625 0.4363 0.3948 0.4872 -10.61%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.31 0.33 0.37 0.37 0.38 0.44 0.47 -
P/RPS 1.65 0.29 0.43 0.62 1.26 0.37 0.49 124.82%
P/EPS -21.99 11.17 3.93 5.67 11.73 -1.86 -3.82 221.54%
EY -4.55 8.96 25.46 17.62 8.52 -53.75 -26.19 -68.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.66 0.64 0.67 0.73 0.94 0.81 -15.43%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 28/02/06 28/11/05 26/08/05 26/05/05 28/02/05 26/11/04 -
Price 0.31 0.32 0.28 0.37 0.27 0.40 0.47 -
P/RPS 1.65 0.28 0.32 0.62 0.90 0.33 0.49 124.82%
P/EPS -21.99 10.83 2.97 5.67 8.34 -1.69 -3.82 221.54%
EY -4.55 9.24 33.64 17.62 12.00 -59.12 -26.19 -68.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.64 0.48 0.67 0.52 0.85 0.81 -15.43%

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