[GPHAROS] YoY TTM 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- 39.93%
YoY- -579.33%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 120,976 111,450 104,583 139,263 131,658 143,057 164,337 -4.97%
PBT 11,108 10,899 -973 -10,074 3,713 -615 -15,208 -
Tax -568 -1,991 -4,676 -1,332 -5,392 -2,720 -161 23.35%
NP 10,540 8,908 -5,649 -11,406 -1,679 -3,335 -15,369 -
-
NP to SH 10,591 9,065 -6,104 -11,406 -1,679 -3,335 -15,369 -
-
Tax Rate 5.11% 18.27% - - 145.22% - - -
Total Cost 110,436 102,542 110,232 150,669 133,337 146,392 179,706 -7.78%
-
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 - - - - - - - -
Div Payout % - - - - - - - -
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 8.71% 7.99% -5.40% -8.19% -1.28% -2.33% -9.35% -
ROE 12.90% 13.69% -3.92% -17.86% -2.26% -4.63% -0.25% -
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 94.29 95.94 32.28 119.91 113.42 123.18 141.11 -6.49%
EPS 8.26 7.80 -1.88 -9.82 -1.45 -2.87 -13.20 -
DPS 0.00 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 85.94 79.17 74.29 98.93 93.52 101.62 116.74 -4.97%
EPS 7.52 6.44 -4.34 -8.10 -1.19 -2.37 -10.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5833 0.4703 1.1047 0.4538 0.5277 0.5115 43.8863 -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 0.46 0.51 0.99 0.31 0.41 0.37 0.28 8.61%
P/EPS 5.21 6.28 -16.99 -3.77 -31.80 -16.02 -3.03 -
EY 19.20 15.93 -5.89 -26.54 -3.14 -6.24 -32.99 -
DY 0.00 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 0.42 0.53 0.93 0.31 0.47 0.36 0.28 6.98%
P/EPS 4.85 6.54 -15.92 -3.77 -36.64 -15.32 -2.96 -
EY 20.64 15.30 -6.28 -26.54 -2.73 -6.53 -33.84 -
DY 0.00 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