[GPHAROS] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -327.87%
YoY- -1.33%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 139,263 141,648 137,288 139,726 131,658 130,403 131,616 3.84%
PBT -10,074 -17,534 -26,410 -1,821 3,713 6,120 7,300 -
Tax -1,332 -1,454 -159 -5,363 -5,392 -5,722 -5,824 -62.63%
NP -11,406 -18,988 -26,569 -7,184 -1,679 398 1,476 -
-
NP to SH -11,406 -18,988 -26,569 -7,184 -1,679 398 1,476 -
-
Tax Rate - - - - 145.22% 93.50% 79.78% -
Total Cost 150,669 160,636 163,857 146,910 133,337 130,005 130,140 10.26%
-
Net Worth 63,876 60,313 54,592 67,332 74,291 81,361 84,772 -17.20%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 63,876 60,313 54,592 67,332 74,291 81,361 84,772 -17.20%
NOSH 116,139 115,987 116,155 116,089 116,080 116,231 116,127 0.00%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -8.19% -13.41% -19.35% -5.14% -1.28% 0.31% 1.12% -
ROE -17.86% -31.48% -48.67% -10.67% -2.26% 0.49% 1.74% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 119.91 122.12 118.19 120.36 113.42 112.19 113.34 3.83%
EPS -9.82 -16.37 -22.87 -6.19 -1.45 0.34 1.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.52 0.47 0.58 0.64 0.70 0.73 -17.21%
Adjusted Per Share Value based on latest NOSH - 116,089
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 100.74 102.46 99.31 101.07 95.23 94.33 95.20 3.84%
EPS -8.25 -13.73 -19.22 -5.20 -1.21 0.29 1.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4621 0.4363 0.3949 0.487 0.5374 0.5885 0.6132 -17.20%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.37 0.38 0.44 0.47 0.46 0.68 0.43 -
P/RPS 0.31 0.31 0.37 0.39 0.41 0.61 0.38 -12.70%
P/EPS -3.77 -2.32 -1.92 -7.59 -31.80 198.59 33.83 -
EY -26.54 -43.08 -51.99 -13.17 -3.14 0.50 2.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.73 0.94 0.81 0.72 0.97 0.59 8.85%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 26/05/05 28/02/05 26/11/04 27/08/04 28/05/04 27/02/04 -
Price 0.37 0.27 0.40 0.47 0.53 0.50 0.43 -
P/RPS 0.31 0.22 0.34 0.39 0.47 0.45 0.38 -12.70%
P/EPS -3.77 -1.65 -1.75 -7.59 -36.64 146.02 33.83 -
EY -26.54 -60.63 -57.18 -13.17 -2.73 0.68 2.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.52 0.85 0.81 0.83 0.71 0.59 8.85%

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