[GPHAROS] YoY 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- -11.99%
YoY- 150.12%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 30,672 31,014 29,825 31,354 45,219 37,151 39,193 -3.99%
PBT 5,803 2,897 4,781 3,706 -6,161 -627 4,309 5.08%
Tax -1,721 -188 -446 -343 -549 -578 -1,759 -0.36%
NP 4,082 2,709 4,335 3,363 -6,710 -1,205 2,550 8.14%
-
NP to SH 4,082 2,491 4,542 3,363 -6,710 -1,205 2,550 8.14%
-
Tax Rate 29.66% 6.49% 9.33% 9.26% - - 40.82% -
Total Cost 26,590 28,305 25,490 27,991 51,929 38,356 36,643 -5.19%
-
Net Worth 88,914 68,677 60,405 67,259 67,332 70,677 64,041 5.61%
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 88,914 68,677 60,405 67,259 67,332 70,677 64,041 5.61%
NOSH 134,719 116,401 116,163 115,965 116,089 115,865 116,438 2.45%
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 13.31% 8.73% 14.53% 10.73% -14.84% -3.24% 6.51% -
ROE 4.59% 3.63% 7.52% 5.00% -9.97% -1.70% 3.98% -
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 22.77 26.64 25.67 27.04 38.95 32.06 33.66 -6.30%
EPS 3.03 2.14 3.91 2.90 -5.78 -1.04 2.19 5.55%
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 22.19 22.43 21.57 22.68 32.71 26.87 28.35 -3.99%
EPS 2.95 1.80 3.29 2.43 -4.85 -0.87 1.84 8.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6432 0.4968 0.4369 0.4865 0.487 0.5112 0.4632 5.61%
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 1.36 1.84 1.25 1.37 1.21 1.59 0.95 6.15%
P/EPS 10.23 22.90 8.18 12.76 -8.13 -49.04 14.61 -5.76%
EY 9.77 4.37 12.22 7.84 -12.30 -2.04 6.84 6.11%
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 1.14 1.95 1.71 1.04 1.21 1.22 0.92 3.63%
P/EPS 8.58 24.30 11.25 9.66 -8.13 -37.50 14.16 -8.00%
EY 11.65 4.12 8.89 10.36 -12.30 -2.67 7.06 8.69%
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