[GPHAROS] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 44.37%
YoY- 176.54%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 86,572 84,757 71,787 100,403 112,293 104,183 115,853 -4.73%
PBT 13,048 8,040 1,789 13,408 -12,796 -3,676 3,856 22.50%
Tax -3,982 -340 791 -2,466 -1,499 -1,959 -2,147 10.83%
NP 9,066 7,700 2,580 10,942 -14,295 -5,635 1,709 32.02%
-
NP to SH 9,066 7,431 2,580 10,942 -14,295 -5,635 1,709 32.02%
-
Tax Rate 30.52% 4.23% -44.21% 18.39% - - 55.68% -
Total Cost 77,506 77,057 69,207 89,461 126,588 109,818 114,144 -6.24%
-
Net Worth 83,452 68,504 60,432 67,371 67,352 70,873 63,942 4.53%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 83,452 68,504 60,432 67,371 67,352 70,873 63,942 4.53%
NOSH 126,443 116,109 116,216 116,157 116,125 116,185 116,258 1.40%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 10.47% 9.08% 3.59% 10.90% -12.73% -5.41% 1.48% -
ROE 10.86% 10.85% 4.27% 16.24% -21.22% -7.95% 2.67% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 68.47 73.00 61.77 86.44 96.70 89.67 99.65 -6.05%
EPS 7.17 6.40 2.22 9.42 -12.31 -4.85 1.47 30.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.59 0.52 0.58 0.58 0.61 0.55 3.08%
Adjusted Per Share Value based on latest NOSH - 115,965
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 61.50 60.21 50.99 71.32 79.77 74.01 82.30 -4.73%
EPS 6.44 5.28 1.83 7.77 -10.15 -4.00 1.21 32.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5928 0.4866 0.4293 0.4786 0.4784 0.5034 0.4542 4.53%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.31 0.49 0.32 0.37 0.47 0.51 0.32 -
P/RPS 0.45 0.67 0.52 0.43 0.49 0.57 0.32 5.84%
P/EPS 4.32 7.66 14.41 3.93 -3.82 -10.52 21.77 -23.60%
EY 23.13 13.06 6.94 25.46 -26.19 -9.51 4.59 30.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.83 0.62 0.64 0.81 0.84 0.58 -3.44%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 22/11/07 27/11/06 28/11/05 26/11/04 10/02/04 29/11/02 -
Price 0.26 0.52 0.44 0.28 0.47 0.39 0.31 -
P/RPS 0.38 0.71 0.71 0.32 0.49 0.43 0.31 3.44%
P/EPS 3.63 8.13 19.82 2.97 -3.82 -8.04 21.09 -25.39%
EY 27.58 12.31 5.05 33.64 -26.19 -12.44 4.74 34.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.88 0.85 0.48 0.81 0.64 0.56 -5.84%

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