[GPLUS] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[GPLUS] GOLDEN PLUS HOLDINGS BHD
Announcement Date
22-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -65.03%
YoY- 17.8%
Quarter Report
Latest QR
Upcoming QR
GPLUS's Result
GPLUS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 215,468 156,645 28,352 59,865 152,130 189,486 54,153 25.85%
PBT 20,065 17,751 -11,583 10,540 1,771 -10,490 -20,937 -
Tax -8,200 -9,589 -253 -7,302 521 -2,928 -3,768 13.82%
NP 11,865 8,162 -11,836 3,238 2,292 -13,418 -24,705 -
-
NP to SH 12,198 8,862 -11,800 2,700 2,292 -13,418 -24,705 -
-
Tax Rate 40.87% 54.02% - 69.28% -29.42% - - -
Total Cost 203,603 148,483 40,188 56,627 149,838 202,904 78,858 17.10%
-
Net Worth 151,490 149,344 162,675 179,520 167,528 165,902 178,987 -2.73%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 151,490 149,344 162,675 179,520 167,528 165,902 178,987 -2.73%
NOSH 146,878 146,732 146,766 146,739 146,710 146,816 146,855 0.00%
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 5.51% 5.21% -41.75% 5.41% 1.51% -7.08% -45.62% -
ROE 8.05% 5.93% -7.25% 1.50% 1.37% -8.09% -13.80% -
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 146.70 106.76 19.32 40.80 103.69 129.06 36.87 25.85%
EPS 8.31 6.03 -8.04 1.84 1.56 -9.14 -16.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0314 1.0178 1.1084 1.2234 1.1419 1.13 1.2188 -2.74%
Adjusted Per Share Value based on latest NOSH - 147,190
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 146.82 106.74 19.32 40.79 103.66 129.12 36.90 25.85%
EPS 8.31 6.04 -8.04 1.84 1.56 -9.14 -16.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0323 1.0177 1.1085 1.2233 1.1416 1.1305 1.2197 -2.73%
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 - -
Price 0.78 1.77 0.49 0.40 1.47 0.59 0.00 -
P/RPS 0.53 1.66 2.54 0.98 1.42 0.46 0.00 -
P/EPS 9.39 29.31 -6.09 21.74 94.09 -6.46 0.00 -
EY 10.65 3.41 -16.41 4.60 1.06 -15.49 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.74 0.44 0.33 1.29 0.52 0.00 -
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 27/02/09 29/02/08 27/02/07 22/03/06 28/02/05 26/02/04 24/02/03 -
Price 0.55 0.85 0.67 0.47 1.42 0.58 0.51 -
P/RPS 0.37 0.80 3.47 1.15 1.37 0.45 1.38 -19.68%
P/EPS 6.62 14.07 -8.33 25.54 90.89 -6.35 -3.03 -
EY 15.10 7.11 -12.00 3.91 1.10 -15.76 -32.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.84 0.60 0.38 1.24 0.51 0.42 3.94%

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