[GPHAROS] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 88.31%
YoY- 81.44%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 104,583 118,707 131,670 125,398 139,263 141,648 137,288 -16.63%
PBT -973 4,706 11,720 -207 -10,074 -17,534 -26,410 -88.99%
Tax -4,676 -6,417 -8,036 -1,126 -1,332 -1,454 -159 858.68%
NP -5,649 -1,711 3,684 -1,333 -11,406 -18,988 -26,569 -64.47%
-
NP to SH -6,104 -1,959 3,436 -1,333 -11,406 -18,988 -26,569 -62.58%
-
Tax Rate - 136.36% 68.57% - - - - -
Total Cost 110,232 120,418 127,986 126,731 150,669 160,636 163,857 -23.27%
-
Net Worth 155,519 56,923 60,352 67,259 63,876 60,313 54,592 101.34%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 155,519 56,923 60,352 67,259 63,876 60,313 54,592 101.34%
NOSH 323,999 116,170 116,062 115,965 116,139 115,987 116,155 98.52%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -5.40% -1.44% 2.80% -1.06% -8.19% -13.41% -19.35% -
ROE -3.92% -3.44% 5.69% -1.98% -17.86% -31.48% -48.67% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 32.28 102.18 113.45 108.13 119.91 122.12 118.19 -58.00%
EPS -1.88 -1.69 2.96 -1.15 -9.82 -16.37 -22.87 -81.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.49 0.52 0.58 0.55 0.52 0.47 1.41%
Adjusted Per Share Value based on latest NOSH - 115,965
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 74.29 84.32 93.53 89.08 98.93 100.62 97.52 -16.63%
EPS -4.34 -1.39 2.44 -0.95 -8.10 -13.49 -18.87 -62.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1047 0.4044 0.4287 0.4778 0.4538 0.4284 0.3878 101.33%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.32 0.31 0.33 0.37 0.37 0.38 0.44 -
P/RPS 0.99 0.30 0.29 0.34 0.31 0.31 0.37 93.08%
P/EPS -16.99 -18.38 11.15 -32.19 -3.77 -2.32 -1.92 329.53%
EY -5.89 -5.44 8.97 -3.11 -26.54 -43.08 -51.99 -76.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.63 0.63 0.64 0.67 0.73 0.94 -20.25%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 31/05/06 28/02/06 28/11/05 26/08/05 26/05/05 28/02/05 -
Price 0.30 0.31 0.32 0.28 0.37 0.27 0.40 -
P/RPS 0.93 0.30 0.28 0.26 0.31 0.22 0.34 95.94%
P/EPS -15.92 -18.38 10.81 -24.36 -3.77 -1.65 -1.75 337.54%
EY -6.28 -5.44 9.25 -4.11 -26.54 -60.63 -57.18 -77.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.63 0.62 0.48 0.67 0.52 0.85 -18.14%

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