[GPHAROS] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 1.65%
YoY- -123.34%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 32,339 20,079 34,203 36,588 35,333 39,873 30,668 0.88%
PBT 3,345 -1,354 4,325 -3,135 -728 -1,550 1,015 21.97%
Tax 4 1,237 -504 -626 -956 1,550 -1,015 -
NP 3,349 -117 3,821 -3,761 -1,684 0 0 -
-
NP to SH 3,299 -324 3,821 -3,761 -1,684 -1,677 -283 -
-
Tax Rate -0.12% - 11.65% - - - 100.00% -
Total Cost 28,990 20,196 30,382 40,349 37,017 39,873 30,668 -0.93%
-
Net Worth 66,212 155,519 63,876 74,291 72,005 6,178,114 78,143 -2.72%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 66,212 155,519 63,876 74,291 72,005 6,178,114 78,143 -2.72%
NOSH 116,161 323,999 116,139 116,080 116,137 116,458 117,916 -0.24%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 10.36% -0.58% 11.17% -10.28% -4.77% 0.00% 0.00% -
ROE 4.98% -0.21% 5.98% -5.06% -2.34% -0.03% -0.36% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 27.84 6.20 29.45 31.52 30.42 34.24 26.01 1.13%
EPS 2.84 -0.10 3.29 -3.24 -1.45 -1.44 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.48 0.55 0.64 0.62 53.05 0.6627 -2.47%
Adjusted Per Share Value based on latest NOSH - 116,080
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 23.39 14.52 24.74 26.47 25.56 28.84 22.18 0.88%
EPS 2.39 -0.23 2.76 -2.72 -1.22 -1.21 -0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4789 1.125 0.4621 0.5374 0.5209 44.6894 0.5653 -2.72%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.49 0.32 0.37 0.46 0.46 0.40 0.47 -
P/RPS 1.76 5.16 1.26 1.46 1.51 1.17 1.81 -0.46%
P/EPS 17.25 -320.00 11.25 -14.20 -31.72 -27.78 -195.83 -
EY 5.80 -0.31 8.89 -7.04 -3.15 -3.60 -0.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.67 0.67 0.72 0.74 0.01 0.71 3.24%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 30/08/06 26/08/05 27/08/04 24/09/03 28/08/02 08/10/01 -
Price 0.51 0.30 0.37 0.53 0.44 0.39 0.43 -
P/RPS 1.83 4.84 1.26 1.68 1.45 1.14 1.65 1.73%
P/EPS 17.96 -300.00 11.25 -16.36 -30.34 -27.08 -179.17 -
EY 5.57 -0.33 8.89 -6.11 -3.30 -3.69 -0.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.63 0.67 0.83 0.71 0.01 0.65 5.37%

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