[GPHAROS] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 357.76%
YoY- 112.93%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 114,442 118,819 99,669 131,670 137,288 131,616 152,685 -4.68%
PBT 7,687 9,005 2,765 11,720 -26,410 7,300 1,982 25.31%
Tax -2,531 1,541 -602 -8,036 -159 -5,824 -1,728 6.56%
NP 5,156 10,546 2,163 3,684 -26,569 1,476 254 65.08%
-
NP to SH 5,156 10,547 2,163 3,436 -26,569 1,476 254 65.08%
-
Tax Rate 32.93% -17.11% 21.77% 68.57% - 79.78% 87.18% -
Total Cost 109,286 108,273 97,506 127,986 163,857 130,140 152,431 -5.38%
-
Net Worth 84,649 73,133 61,099 60,352 54,592 84,772 85,935 -0.25%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 2,373 - - - - - - -
Div Payout % 46.03% - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 84,649 73,133 61,099 60,352 54,592 84,772 85,935 -0.25%
NOSH 134,364 116,085 115,283 116,062 116,155 116,127 116,129 2.45%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 4.51% 8.88% 2.17% 2.80% -19.35% 1.12% 0.17% -
ROE 6.09% 14.42% 3.54% 5.69% -48.67% 1.74% 0.30% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 85.17 102.35 86.46 113.45 118.19 113.34 131.48 -6.97%
EPS 3.84 9.09 1.88 2.96 -22.87 1.27 0.22 60.98%
DPS 1.77 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.63 0.53 0.52 0.47 0.73 0.74 -2.64%
Adjusted Per Share Value based on latest NOSH - 116,062
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 81.29 84.40 70.80 93.53 97.52 93.49 108.46 -4.68%
EPS 3.66 7.49 1.54 2.44 -18.87 1.05 0.18 65.13%
DPS 1.69 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6013 0.5195 0.434 0.4287 0.3878 0.6022 0.6104 -0.24%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.25 0.50 0.38 0.33 0.44 0.43 0.28 -
P/RPS 0.29 0.49 0.44 0.29 0.37 0.38 0.21 5.52%
P/EPS 6.51 5.50 20.25 11.15 -1.92 33.83 128.02 -39.10%
EY 15.35 18.17 4.94 8.97 -51.99 2.96 0.78 64.23%
DY 7.07 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.79 0.72 0.63 0.94 0.59 0.38 0.85%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 20/02/09 26/02/08 27/02/07 28/02/06 28/02/05 27/02/04 26/02/03 -
Price 0.30 0.40 0.47 0.32 0.40 0.43 0.25 -
P/RPS 0.35 0.39 0.54 0.28 0.34 0.38 0.19 10.70%
P/EPS 7.82 4.40 25.05 10.81 -1.75 33.83 114.30 -36.02%
EY 12.79 22.71 3.99 9.25 -57.18 2.96 0.87 56.45%
DY 5.89 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.63 0.89 0.62 0.85 0.59 0.34 5.91%

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