[GPHAROS] YoY 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- -78.41%
YoY- -456.85%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
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 31,014 29,825 31,354 45,219 37,151 39,193 47,954 -7.00%
PBT 2,897 4,781 3,706 -6,161 -627 4,309 8,509 -16.43%
Tax -188 -446 -343 -549 -578 -1,759 -193 -0.43%
NP 2,709 4,335 3,363 -6,710 -1,205 2,550 8,316 -17.04%
-
NP to SH 2,491 4,542 3,363 -6,710 -1,205 2,550 8,316 -18.19%
-
Tax Rate 6.49% 9.33% 9.26% - - 40.82% 2.27% -
Total Cost 28,305 25,490 27,991 51,929 38,356 36,643 39,638 -5.45%
-
Net Worth 68,677 60,405 67,259 67,332 70,677 64,041 85,204 -3.52%
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 68,677 60,405 67,259 67,332 70,677 64,041 85,204 -3.52%
NOSH 116,401 116,163 115,965 116,089 115,865 116,438 116,145 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 8.73% 14.53% 10.73% -14.84% -3.24% 6.51% 17.34% -
ROE 3.63% 7.52% 5.00% -9.97% -1.70% 3.98% 9.76% -
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 26.64 25.67 27.04 38.95 32.06 33.66 41.29 -7.04%
EPS 2.14 3.91 2.90 -5.78 -1.04 2.19 7.16 -18.22%
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 22.03 21.19 22.27 32.12 26.39 27.84 34.06 -7.00%
EPS 1.77 3.23 2.39 -4.77 -0.86 1.81 5.91 -18.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4878 0.4291 0.4778 0.4783 0.5021 0.4549 0.6052 -3.52%
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 1.84 1.25 1.37 1.21 1.59 0.95 0.99 10.87%
P/EPS 22.90 8.18 12.76 -8.13 -49.04 14.61 5.73 25.96%
EY 4.37 12.22 7.84 -12.30 -2.04 6.84 17.46 -20.60%
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 1.95 1.71 1.04 1.21 1.22 0.92 1.26 7.54%
P/EPS 24.30 11.25 9.66 -8.13 -37.50 14.16 7.26 22.29%
EY 4.12 8.89 10.36 -12.30 -2.67 7.06 13.77 -18.20%
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