[GPHAROS] YoY Annual (Unaudited) Result on 31-Dec-2005 [#4]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
YoY- 112.51%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 114,442 118,819 99,633 131,670 138,760 131,616 152,685 -4.68%
PBT 7,687 9,006 2,765 11,721 -28,103 7,299 1,980 25.34%
Tax -2,531 2,221 -602 -8,036 636 -5,823 -1,726 6.58%
NP 5,156 11,227 2,163 3,685 -27,467 1,476 254 65.08%
-
NP to SH 5,156 11,227 2,163 3,437 -27,467 1,476 254 65.08%
-
Tax Rate 32.93% -24.66% 21.77% 68.56% - 79.78% 87.17% -
Total Cost 109,286 107,592 97,470 127,985 166,227 130,140 152,431 -5.38%
-
Net Worth 80,802 74,304 61,518 58,143 54,585 84,672 84,208 -0.68%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 2,372 - - - - - - -
Div Payout % 46.02% - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 80,802 74,304 61,518 58,143 54,585 84,672 84,208 -0.68%
NOSH 128,258 116,101 116,072 116,287 116,139 115,990 116,956 1.54%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 4.51% 9.45% 2.17% 2.80% -19.79% 1.12% 0.17% -
ROE 6.38% 15.11% 3.52% 5.91% -50.32% 1.74% 0.30% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 89.23 102.34 85.84 113.23 119.48 113.47 130.55 -6.13%
EPS 4.02 9.67 1.86 2.96 -23.65 1.27 0.22 62.22%
DPS 1.85 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.64 0.53 0.50 0.47 0.73 0.72 -2.19%
Adjusted Per Share Value based on latest NOSH - 116,062
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 81.29 84.40 70.77 93.53 98.57 93.49 108.46 -4.68%
EPS 3.66 7.98 1.54 2.44 -19.51 1.05 0.18 65.13%
DPS 1.69 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.574 0.5278 0.437 0.413 0.3877 0.6015 0.5982 -0.68%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.25 0.50 0.38 0.33 0.44 0.43 0.28 -
P/RPS 0.28 0.49 0.44 0.29 0.37 0.38 0.21 4.90%
P/EPS 6.22 5.17 20.39 11.17 -1.86 33.79 128.93 -39.63%
EY 16.08 19.34 4.90 8.96 -53.75 2.96 0.78 65.51%
DY 7.40 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.78 0.72 0.66 0.94 0.59 0.39 0.42%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 20/02/09 26/02/08 27/02/07 28/02/06 28/02/05 27/02/04 26/02/03 -
Price 0.30 0.40 0.47 0.32 0.40 0.43 0.25 -
P/RPS 0.34 0.39 0.55 0.28 0.33 0.38 0.19 10.17%
P/EPS 7.46 4.14 25.22 10.83 -1.69 33.79 115.11 -36.59%
EY 13.40 24.18 3.96 9.24 -59.12 2.96 0.87 57.67%
DY 6.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.63 0.89 0.64 0.85 0.59 0.35 5.40%

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