[GPHAROS] YoY TTM 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- -521.86%
YoY- 49.66%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 111,450 104,583 139,263 131,658 143,057 164,337 124,711 -1.85%
PBT 10,899 -973 -10,074 3,713 -615 -15,208 -21,918 -
Tax -1,991 -4,676 -1,332 -5,392 -2,720 -161 21,918 -
NP 8,908 -5,649 -11,406 -1,679 -3,335 -15,369 0 -
-
NP to SH 9,065 -6,104 -11,406 -1,679 -3,335 -15,369 -25,140 -
-
Tax Rate 18.27% - - 145.22% - - - -
Total Cost 102,542 110,232 150,669 133,337 146,392 179,706 124,711 -3.20%
-
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 7.99% -5.40% -8.19% -1.28% -2.33% -9.35% 0.00% -
ROE 13.69% -3.92% -17.86% -2.26% -4.63% -0.25% -32.17% -
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 95.94 32.28 119.91 113.42 123.18 141.11 105.76 -1.61%
EPS 7.80 -1.88 -9.82 -1.45 -2.87 -13.20 -21.32 -
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 79.17 74.29 98.93 93.52 101.62 116.74 88.59 -1.85%
EPS 6.44 -4.34 -8.10 -1.19 -2.37 -10.92 -17.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4703 1.1047 0.4538 0.5277 0.5115 43.8863 0.5551 -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 0.51 0.99 0.31 0.41 0.37 0.28 0.44 2.48%
P/EPS 6.28 -16.99 -3.77 -31.80 -16.02 -3.03 -2.20 -
EY 15.93 -5.89 -26.54 -3.14 -6.24 -32.99 -45.36 -
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 0.53 0.93 0.31 0.47 0.36 0.28 0.41 4.36%
P/EPS 6.54 -15.92 -3.77 -36.64 -15.32 -2.96 -2.02 -
EY 15.30 -6.28 -26.54 -2.73 -6.53 -33.84 -49.58 -
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