[GPHAROS] YoY Annualized Quarter 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- -25.64%
YoY- -153.68%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 113,009 95,716 133,870 149,724 138,910 154,470 146,257 -4.20%
PBT 10,720 2,385 17,877 -17,061 -4,901 5,141 7,494 6.14%
Tax -453 1,054 -3,288 -1,998 -2,612 -2,862 -2,298 -23.70%
NP 10,266 3,440 14,589 -19,060 -7,513 2,278 5,196 12.01%
-
NP to SH 9,908 3,440 14,589 -19,060 -7,513 2,278 5,196 11.35%
-
Tax Rate 4.23% -44.19% 18.39% - - 55.67% 30.66% -
Total Cost 102,742 92,276 119,281 168,784 146,423 152,192 141,061 -5.14%
-
Net Worth 68,504 60,432 67,371 67,352 70,873 63,942 85,338 -3.59%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 68,504 60,432 67,371 67,352 70,873 63,942 85,338 -3.59%
NOSH 116,109 116,216 116,157 116,125 116,185 116,258 116,328 -0.03%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 9.08% 3.59% 10.90% -12.73% -5.41% 1.48% 3.55% -
ROE 14.46% 5.69% 21.66% -28.30% -10.60% 3.56% 6.09% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 97.33 82.36 115.25 128.93 119.56 132.87 125.73 -4.17%
EPS 8.53 2.96 12.56 -16.41 -6.47 1.96 4.47 11.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.52 0.58 0.58 0.61 0.55 0.7336 -3.56%
Adjusted Per Share Value based on latest NOSH - 116,089
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 81.75 69.24 96.84 108.30 100.48 111.74 105.80 -4.20%
EPS 7.17 2.49 10.55 -13.79 -5.43 1.65 3.76 11.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4955 0.4371 0.4873 0.4872 0.5127 0.4625 0.6173 -3.59%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.49 0.32 0.37 0.47 0.51 0.32 0.41 -
P/RPS 0.50 0.39 0.32 0.36 0.43 0.24 0.33 7.16%
P/EPS 5.74 10.81 2.95 -2.86 -7.89 16.33 9.18 -7.52%
EY 17.41 9.25 33.95 -34.92 -12.68 6.13 10.89 8.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.62 0.64 0.81 0.84 0.58 0.56 6.77%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 22/11/07 27/11/06 28/11/05 26/11/04 10/02/04 29/11/02 27/11/01 -
Price 0.52 0.44 0.28 0.47 0.39 0.31 0.52 -
P/RPS 0.53 0.53 0.24 0.36 0.33 0.23 0.41 4.36%
P/EPS 6.09 14.86 2.23 -2.86 -6.03 15.82 11.64 -10.22%
EY 16.41 6.73 44.86 -34.92 -16.58 6.32 8.59 11.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.85 0.48 0.81 0.64 0.56 0.71 3.64%

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