[GPHAROS] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 128.52%
YoY- 198.25%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 31,267 31,354 34,203 34,846 26,466 45,219 36,588 -9.92%
PBT -1,687 3,706 4,325 5,376 -15,307 -6,161 -3,135 -33.76%
Tax -5,570 -343 -504 -1,619 2,135 -549 -626 327.68%
NP -7,257 3,363 3,821 3,757 -13,172 -6,710 -3,761 54.80%
-
NP to SH -7,505 3,363 3,821 3,757 -13,172 -6,710 -3,761 58.30%
-
Tax Rate - 9.26% 11.65% 30.12% - - - -
Total Cost 38,524 27,991 30,382 31,089 39,638 51,929 40,349 -3.03%
-
Net Worth 60,352 67,259 63,876 60,313 54,592 67,332 74,291 -12.90%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 60,352 67,259 63,876 60,313 54,592 67,332 74,291 -12.90%
NOSH 116,062 115,965 116,139 115,987 116,155 116,089 116,080 -0.01%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -23.21% 10.73% 11.17% 10.78% -49.77% -14.84% -10.28% -
ROE -12.44% 5.00% 5.98% 6.23% -24.13% -9.97% -5.06% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 26.94 27.04 29.45 30.04 22.79 38.95 31.52 -9.91%
EPS -6.46 2.90 3.29 3.23 -11.34 -5.78 -3.24 58.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.58 0.55 0.52 0.47 0.58 0.64 -12.89%
Adjusted Per Share Value based on latest NOSH - 115,987
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 22.62 22.68 24.74 25.21 19.14 32.71 26.47 -9.92%
EPS -5.43 2.43 2.76 2.72 -9.53 -4.85 -2.72 58.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4366 0.4865 0.4621 0.4363 0.3949 0.487 0.5374 -12.89%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.33 0.37 0.37 0.38 0.44 0.47 0.46 -
P/RPS 1.22 1.37 1.26 1.26 1.93 1.21 1.46 -11.25%
P/EPS -5.10 12.76 11.25 11.73 -3.88 -8.13 -14.20 -49.37%
EY -19.60 7.84 8.89 8.52 -25.77 -12.30 -7.04 97.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.64 0.67 0.73 0.94 0.81 0.72 -8.49%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 28/11/05 26/08/05 26/05/05 28/02/05 26/11/04 27/08/04 -
Price 0.32 0.28 0.37 0.27 0.40 0.47 0.53 -
P/RPS 1.19 1.04 1.26 0.90 1.76 1.21 1.68 -20.48%
P/EPS -4.95 9.66 11.25 8.34 -3.53 -8.13 -16.36 -54.83%
EY -20.21 10.36 8.89 12.00 -28.35 -12.30 -6.11 121.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.48 0.67 0.52 0.85 0.81 0.83 -17.62%

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