[GPHAROS] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock

[GPHAROS] GOLDEN PHAROS BHD

Announcement Date

26-May-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

31-Mar-2005 [#1]

Profit Trend

QoQ- 154.71%

YoY- 198.25%

Quarter Report

GPHAROS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Annualized Quarter Result
Revenue	96,012	97,616	87,532	139,384	121,944	126,796	147,148	-6.86%
YoY %	-1.64%	11.52%	-37.20%	14.30%	-3.83%	-13.83%	-	-
Horiz. %	65.25%	66.34%	59.49%	94.72%	82.87%	86.17%	100.00%	-
PBT	5,132	7,188	-6,552	21,504	-14,000	-9,280	4,392	2.62%
YoY %	-28.60%	209.71%	-130.47%	253.60%	-50.86%	-311.29%	-	-
Horiz. %	116.85%	163.66%	-149.18%	489.62%	-318.76%	-211.29%	100.00%	-
Tax	-2,080	-624	0	-6,476	-1,296	-1,704	-1,048	12.09%
YoY %	-233.33%	0.00%	0.00%	-399.69%	23.94%	-62.60%	-	-
Horiz. %	198.47%	59.54%	0.00%	617.94%	123.66%	162.60%	100.00%	-
NP	3,052	6,564	-6,552	15,028	-15,296	-10,984	3,344	-1.50%
YoY %	-53.50%	200.18%	-143.60%	198.25%	-39.26%	-428.47%	-	-
Horiz. %	91.27%	196.29%	-195.93%	449.40%	-457.42%	-328.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,052	6,564	-6,552	15,028	-15,296	-10,984	3,344	-1.50%
YoY %	-53.50%	200.18%	-143.60%	198.25%	-39.26%	-428.47%	-	-
Horiz. %	91.27%	196.29%	-195.93%	449.40%	-457.42%	-328.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	40.53%	8.68%	-	30.12%	-	-	23.86%	-
YoY %	366.94%	0.00%	-	0.00%	-	-	-	-
Horiz. %	169.87%	36.38%	-	126.24%	-	-	100.00%	-
Total Cost	92,960	91,052	94,084	124,356	137,240	137,780	143,804	-7.00%
YoY %	2.10%	-3.22%	-24.34%	-9.39%	-0.39%	-4.19%	-	-
Horiz. %	64.64%	63.32%	65.43%	86.48%	95.44%	95.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	73,987	62,846	56,923	60,313	81,361	79,122	63,268	2.64%
YoY %	17.73%	10.41%	-5.62%	-25.87%	2.83%	25.06%	-	-
Horiz. %	116.94%	99.33%	89.97%	95.33%	128.60%	125.06%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Equity
Net Worth	73,987	62,846	56,923	60,313	81,361	79,122	63,268	2.64%
YoY %	17.73%	10.41%	-5.62%	-25.87%	2.83%	25.06%	-	-
Horiz. %	116.94%	99.33%	89.97%	95.33%	128.60%	125.06%	100.00%	-
NOSH	115,606	116,382	116,170	115,987	116,231	116,355	116,111	-0.07%
YoY %	-0.67%	0.18%	0.16%	-0.21%	-0.11%	0.21%	-	-
Horiz. %	99.57%	100.23%	100.05%	99.89%	100.10%	100.21%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Ratio Analysis
NP Margin	3.18%	6.72%	-7.49%	10.78%	-12.54%	-8.66%	2.27%	-
YoY %	-52.68%	189.72%	-169.48%	185.96%	-44.80%	-481.50%	-	-
Horiz. %	140.09%	296.04%	-329.96%	474.89%	-552.42%	-381.50%	100.00%	-
ROE	4.13%	10.44%	-11.51%	24.92%	-18.80%	-13.88%	5.29%	-
YoY %	-60.44%	190.70%	-146.19%	232.55%	-35.45%	-362.38%	-	-
Horiz. %	78.07%	197.35%	-217.58%	471.08%	-355.39%	-262.38%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Per Share
RPS	83.05	83.87	75.35	120.17	104.92	108.97	126.73	-6.79%
YoY %	-0.98%	11.31%	-37.30%	14.53%	-3.72%	-14.01%	-	-
Horiz. %	65.53%	66.18%	59.46%	94.82%	82.79%	85.99%	100.00%	-
EPS	2.64	5.64	-5.64	12.92	-13.16	-9.44	2.88	-1.43%
YoY %	-53.19%	200.00%	-143.65%	198.18%	-39.41%	-427.78%	-	-
Horiz. %	91.67%	195.83%	-195.83%	448.61%	-456.94%	-327.78%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.64	0.54	0.49	0.52	0.70	0.68	0.5449	2.71%
YoY %	18.52%	10.20%	-5.77%	-25.71%	2.94%	24.79%	-	-
Horiz. %	117.45%	99.10%	89.92%	95.43%	128.46%	124.79%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Adjusted Per Share Value based on latest NOSH - 115,987
RPS	68.20	69.34	62.18	99.01	86.62	90.07	104.53	-6.86%
YoY %	-1.64%	11.51%	-37.20%	14.30%	-3.83%	-13.83%	-	-
Horiz. %	65.24%	66.34%	59.49%	94.72%	82.87%	86.17%	100.00%	-
EPS	2.17	4.66	-4.65	10.68	-10.87	-7.80	2.38	-1.52%
YoY %	-53.43%	200.22%	-143.54%	198.25%	-39.36%	-427.73%	-	-
Horiz. %	91.18%	195.80%	-195.38%	448.74%	-456.72%	-327.73%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.5256	0.4464	0.4044	0.4284	0.578	0.562	0.4494	2.64%
YoY %	17.74%	10.39%	-5.60%	-25.88%	2.85%	25.06%	-	-
Horiz. %	116.96%	99.33%	89.99%	95.33%	128.62%	125.06%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	-
Price	0.40	0.46	0.31	0.38	0.68	0.28	0.39	-
P/RPS	0.48	0.55	0.41	0.32	0.65	0.26	0.31	7.55%
YoY %	-12.73%	34.15%	28.12%	-50.77%	150.00%	-16.13%	-	-
Horiz. %	154.84%	177.42%	132.26%	103.23%	209.68%	83.87%	100.00%	-
P/EPS	15.15	8.16	-5.50	2.93	-5.17	-2.97	13.54	1.88%
YoY %	85.66%	248.36%	-287.71%	156.67%	-74.07%	-121.94%	-	-
Horiz. %	111.89%	60.27%	-40.62%	21.64%	-38.18%	-21.94%	100.00%	-
EY	6.60	12.26	-18.19	34.10	-19.35	-33.71	7.38	-1.84%
YoY %	-46.17%	167.40%	-153.34%	276.23%	42.60%	-556.78%	-	-
Horiz. %	89.43%	166.12%	-246.48%	462.06%	-262.20%	-456.78%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.63	0.85	0.63	0.73	0.97	0.41	0.72	-2.19%
YoY %	-25.88%	34.92%	-13.70%	-24.74%	136.59%	-43.06%	-	-
Horiz. %	87.50%	118.06%	87.50%	101.39%	134.72%	56.94%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Price Multiplier on Announcement Date
Date	07/05/08	31/05/07	31/05/06	26/05/05	28/05/04	30/05/03	30/05/02	-
Price	0.48	0.45	0.31	0.27	0.50	0.26	0.49	-
P/RPS	0.58	0.54	0.41	0.22	0.48	0.24	0.39	6.83%
YoY %	7.41%	31.71%	86.36%	-54.17%	100.00%	-38.46%	-	-
Horiz. %	148.72%	138.46%	105.13%	56.41%	123.08%	61.54%	100.00%	-
P/EPS	18.18	7.98	-5.50	2.08	-3.80	-2.75	17.01	1.11%
YoY %	127.82%	245.09%	-364.42%	154.74%	-38.18%	-116.17%	-	-
Horiz. %	106.88%	46.91%	-32.33%	12.23%	-22.34%	-16.17%	100.00%	-
EY	5.50	12.53	-18.19	47.99	-26.32	-36.31	5.88	-1.10%
YoY %	-56.11%	168.88%	-137.90%	282.33%	27.51%	-717.52%	-	-
Horiz. %	93.54%	213.10%	-309.35%	816.16%	-447.62%	-617.52%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.75	0.83	0.63	0.52	0.71	0.38	0.90	-2.99%
YoY %	-9.64%	31.75%	21.15%	-26.76%	86.84%	-57.78%	-	-
Horiz. %	83.33%	92.22%	70.00%	57.78%	78.89%	42.22%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos