[GPHAROS] YoY TTM 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- 120.82%
YoY- 481.1%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 99,669 131,670 137,288 131,616 152,685 149,415 149,544 -6.53%
PBT 2,765 11,720 -26,410 7,300 1,982 -17,645 -18,109 -
Tax -602 -8,036 -159 -5,824 -1,728 3,117 18,512 -
NP 2,163 3,684 -26,569 1,476 254 -14,528 403 32.30%
-
NP to SH 2,163 3,436 -26,569 1,476 254 -18,947 -21,023 -
-
Tax Rate 21.77% 68.57% - 79.78% 87.18% - - -
Total Cost 97,506 127,986 163,857 130,140 152,431 163,943 149,141 -6.83%
-
Net Worth 61,099 60,352 54,592 84,772 85,935 70,735 81,368 -4.66%
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 81,368 -4.66%
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 2.17% 2.80% -19.35% 1.12% 0.17% -9.72% 0.27% -
ROE 3.54% 5.69% -48.67% 1.74% 0.30% -26.79% -25.84% -
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 86.46 113.45 118.19 113.34 131.48 128.62 128.78 -6.42%
EPS 1.88 2.96 -22.87 1.27 0.22 -16.31 -18.10 -
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 0.7007 -4.54%
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 72.10 95.24 99.31 95.20 110.44 108.08 108.17 -6.53%
EPS 1.56 2.49 -19.22 1.07 0.18 -13.71 -15.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.442 0.4366 0.3949 0.6132 0.6216 0.5117 0.5886 -4.65%
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 0.44 0.29 0.37 0.38 0.21 0.42 0.50 -2.10%
P/EPS 20.25 11.15 -1.92 33.83 128.02 -3.31 -3.54 -
EY 4.94 8.97 -51.99 2.96 0.78 -30.20 -28.29 -
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 0.91 -3.82%
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 0.54 0.28 0.34 0.38 0.19 0.30 0.32 9.10%
P/EPS 25.05 10.81 -1.75 33.83 114.30 -2.39 -2.26 -
EY 3.99 9.25 -57.18 2.96 0.87 -41.82 -44.16 -
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 0.59 7.08%

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