[GPHAROS] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 0.87%
YoY- 199.92%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 111,800 107,486 83,924 138,098 134,148 134,064 153,320 -5.12%
PBT 14,490 10,286 -5,984 19,404 -13,270 -6,096 -904 -
Tax -4,522 -304 2,474 -4,246 -1,900 -2,764 904 -
NP 9,968 9,982 -3,510 15,158 -15,170 -8,860 0 -
-
NP to SH 9,968 9,882 -3,924 15,158 -15,170 -8,770 -1,682 -
-
Tax Rate 31.21% 2.96% - 21.88% - - - -
Total Cost 101,832 97,504 87,434 122,940 149,318 142,924 153,320 -6.58%
-
Net Worth 78,180 66,267 62,368 63,933 74,339 71,356 6,196,534 -51.71%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 4,519 - - - - - - -
Div Payout % 45.34% - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 78,180 66,267 62,368 63,933 74,339 71,356 6,196,534 -51.71%
NOSH 122,156 116,258 129,933 116,242 116,080 115,091 116,805 0.74%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 8.92% 9.29% -4.18% 10.98% -11.31% -6.61% 0.00% -
ROE 12.75% 14.91% -6.29% 23.71% -20.41% -12.29% -0.03% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 91.52 92.45 64.59 118.80 115.49 116.48 131.26 -5.82%
EPS 8.16 8.50 -3.02 13.04 -13.06 -7.62 -1.44 -
DPS 3.70 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.57 0.48 0.55 0.64 0.62 53.05 -52.07%
Adjusted Per Share Value based on latest NOSH - 116,139
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 80.87 77.75 60.71 99.89 97.04 96.98 110.90 -5.12%
EPS 7.21 7.15 -2.84 10.96 -10.97 -6.34 -1.22 -
DPS 3.27 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5655 0.4793 0.4511 0.4625 0.5377 0.5162 44.8226 -51.71%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.43 0.49 0.32 0.37 0.46 0.46 0.40 -
P/RPS 0.47 0.53 0.50 0.31 0.40 0.39 0.30 7.76%
P/EPS 5.27 5.76 -10.60 2.84 -3.52 -6.04 -27.78 -
EY 18.98 17.35 -9.44 35.24 -28.39 -16.57 -3.60 -
DY 8.60 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.86 0.67 0.67 0.72 0.74 0.01 101.40%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 04/09/08 28/08/07 30/08/06 26/08/05 27/08/04 24/09/03 28/08/02 -
Price 0.40 0.51 0.30 0.37 0.53 0.44 0.39 -
P/RPS 0.44 0.55 0.46 0.31 0.46 0.38 0.30 6.58%
P/EPS 4.90 6.00 -9.93 2.84 -4.06 -5.77 -27.08 -
EY 20.40 16.67 -10.07 35.24 -24.64 -17.32 -3.69 -
DY 9.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.89 0.63 0.67 0.83 0.71 0.01 99.35%

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