[GPHAROS] YoY 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- 1.7%
YoY- 201.6%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
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 31,897 32,339 20,079 34,203 36,588 35,333 39,873 -3.64%
PBT 5,962 3,345 -1,354 4,325 -3,135 -728 -1,550 -
Tax -1,741 4 1,237 -504 -626 -956 1,550 -
NP 4,221 3,349 -117 3,821 -3,761 -1,684 0 -
-
NP to SH 4,221 3,299 -324 3,821 -3,761 -1,684 -1,677 -
-
Tax Rate 29.20% -0.12% - 11.65% - - - -
Total Cost 27,676 28,990 20,196 30,382 40,349 37,017 39,873 -5.89%
-
Net Worth 82,110 66,212 155,519 63,876 74,291 72,005 6,178,114 -51.29%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 2,373 - - - - - - -
Div Payout % 56.23% - - - - - - -
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 82,110 66,212 155,519 63,876 74,291 72,005 6,178,114 -51.29%
NOSH 128,297 116,161 323,999 116,139 116,080 116,137 116,458 1.62%
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 13.23% 10.36% -0.58% 11.17% -10.28% -4.77% 0.00% -
ROE 5.14% 4.98% -0.21% 5.98% -5.06% -2.34% -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 24.86 27.84 6.20 29.45 31.52 30.42 34.24 -5.19%
EPS 3.29 2.84 -0.10 3.29 -3.24 -1.45 -1.44 -
DPS 1.85 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 23.07 23.39 14.52 24.74 26.47 25.56 28.84 -3.64%
EPS 3.05 2.39 -0.23 2.76 -2.72 -1.22 -1.21 -
DPS 1.72 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5939 0.4789 1.125 0.4621 0.5374 0.5209 44.6894 -51.29%
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 1.73 1.76 5.16 1.26 1.46 1.51 1.17 6.72%
P/EPS 13.07 17.25 -320.00 11.25 -14.20 -31.72 -27.78 -
EY 7.65 5.80 -0.31 8.89 -7.04 -3.15 -3.60 -
DY 4.30 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 1.61 1.83 4.84 1.26 1.68 1.45 1.14 5.91%
P/EPS 12.16 17.96 -300.00 11.25 -16.36 -30.34 -27.08 -
EY 8.23 5.57 -0.33 8.89 -6.11 -3.30 -3.69 -
DY 4.63 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