[GPHAROS] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -25.64%
YoY- -153.68%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 138,098 139,384 138,760 149,724 134,148 121,944 131,616 3.25%
PBT 19,404 21,504 -28,103 -17,061 -13,270 -14,000 7,299 92.01%
Tax -4,246 -6,476 636 -1,998 -1,900 -1,296 -5,823 -19.00%
NP 15,158 15,028 -27,467 -19,060 -15,170 -15,296 1,476 373.13%
-
NP to SH 15,158 15,028 -27,467 -19,060 -15,170 -15,296 1,476 373.13%
-
Tax Rate 21.88% 30.12% - - - - 79.78% -
Total Cost 122,940 124,356 166,227 168,784 149,318 137,240 130,140 -3.72%
-
Net Worth 63,933 60,313 54,585 67,352 74,339 81,361 84,672 -17.09%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 63,933 60,313 54,585 67,352 74,339 81,361 84,672 -17.09%
NOSH 116,242 115,987 116,139 116,125 116,080 116,231 115,990 0.14%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 10.98% 10.78% -19.79% -12.73% -11.31% -12.54% 1.12% -
ROE 23.71% 24.92% -50.32% -28.30% -20.41% -18.80% 1.74% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 118.80 120.17 119.48 128.93 115.49 104.92 113.47 3.11%
EPS 13.04 12.92 -23.65 -16.41 -13.06 -13.16 1.27 373.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.52 0.47 0.58 0.64 0.70 0.73 -17.21%
Adjusted Per Share Value based on latest NOSH - 116,089
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 99.89 100.82 100.37 108.30 97.04 88.21 95.20 3.26%
EPS 10.96 10.87 -19.87 -13.79 -10.97 -11.06 1.07 372.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4625 0.4363 0.3948 0.4872 0.5377 0.5885 0.6125 -17.09%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.37 0.38 0.44 0.47 0.46 0.68 0.43 -
P/RPS 0.31 0.32 0.37 0.36 0.40 0.65 0.38 -12.70%
P/EPS 2.84 2.93 -1.86 -2.86 -3.52 -5.17 33.79 -80.84%
EY 35.24 34.10 -53.75 -34.92 -28.39 -19.35 2.96 422.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.73 0.94 0.81 0.72 0.97 0.59 8.85%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 26/05/05 28/02/05 26/11/04 27/08/04 28/05/04 27/02/04 -
Price 0.37 0.27 0.40 0.47 0.53 0.50 0.43 -
P/RPS 0.31 0.22 0.33 0.36 0.46 0.48 0.38 -12.70%
P/EPS 2.84 2.08 -1.69 -2.86 -4.06 -3.80 33.79 -80.84%
EY 35.24 47.99 -59.12 -34.92 -24.64 -26.32 2.96 422.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.52 0.85 0.81 0.83 0.71 0.59 8.85%

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