[GPHAROS] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 690.12%
YoY- 588.73%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 27,882 31,267 26,466 27,433 36,832 36,460 32,305 -2.42%
PBT 976 -1,687 -15,307 10,975 -1,876 -14,901 -20,045 -
Tax -1,393 -5,570 2,135 -3,864 421 14,901 20,045 -
NP -417 -7,257 -13,172 7,111 -1,455 0 0 -
-
NP to SH -417 -7,505 -13,172 7,111 -1,455 -14,498 -20,438 -47.71%
-
Tax Rate 142.73% - - 35.21% - - - -
Total Cost 28,299 38,524 39,638 20,322 38,287 36,460 32,305 -2.18%
-
Net Worth 61,099 60,352 54,592 84,772 85,935 70,735 88,626 -6.00%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 61,099 60,352 54,592 84,772 85,935 70,735 88,626 -6.00%
NOSH 115,283 116,062 116,155 116,127 116,129 116,169 116,124 -0.12%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -1.50% -23.21% -49.77% 25.92% -3.95% 0.00% 0.00% -
ROE -0.68% -12.44% -24.13% 8.39% -1.69% -20.50% -23.06% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 24.19 26.94 22.79 23.62 31.72 31.39 27.82 -2.30%
EPS -0.36 -6.46 -11.34 6.12 -1.25 -12.48 -17.60 -47.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.52 0.47 0.73 0.74 0.6089 0.7632 -5.89%
Adjusted Per Share Value based on latest NOSH - 116,127
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 19.81 22.21 18.80 19.49 26.16 25.90 22.95 -2.42%
EPS -0.30 -5.33 -9.36 5.05 -1.03 -10.30 -14.52 -47.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.434 0.4287 0.3878 0.6022 0.6104 0.5025 0.6296 -6.00%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.38 0.33 0.44 0.43 0.28 0.54 0.64 -
P/RPS 1.57 1.22 1.93 1.82 0.88 1.72 2.30 -6.16%
P/EPS -105.05 -5.10 -3.88 7.02 -22.35 -4.33 -3.64 75.09%
EY -0.95 -19.60 -25.77 14.24 -4.47 -23.11 -27.50 -42.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.63 0.94 0.59 0.38 0.89 0.84 -2.53%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 28/02/06 28/02/05 27/02/04 26/02/03 02/04/02 29/03/01 -
Price 0.47 0.32 0.40 0.43 0.25 0.39 0.41 -
P/RPS 1.94 1.19 1.76 1.82 0.79 1.24 1.47 4.73%
P/EPS -129.94 -4.95 -3.53 7.02 -19.95 -3.12 -2.33 95.40%
EY -0.77 -20.21 -28.35 14.24 -5.01 -32.00 -42.93 -48.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.62 0.85 0.59 0.34 0.64 0.54 8.67%

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