[GPHAROS] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 44.37%
YoY- 176.54%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 41,962 21,883 131,670 100,403 69,049 34,846 138,760 -55.04%
PBT -2,992 -1,638 11,721 13,408 9,702 5,376 -28,103 -77.62%
Tax 1,237 0 -8,036 -2,466 -2,123 -1,619 636 56.00%
NP -1,755 -1,638 3,685 10,942 7,579 3,757 -27,467 -84.09%
-
NP to SH -1,962 -1,638 3,437 10,942 7,579 3,757 -27,467 -82.86%
-
Tax Rate - - 68.56% 18.39% 21.88% 30.12% - -
Total Cost 43,717 23,521 127,985 89,461 61,470 31,089 166,227 -59.05%
-
Net Worth 62,368 56,923 58,143 67,371 63,933 60,313 54,585 9.31%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 62,368 56,923 58,143 67,371 63,933 60,313 54,585 9.31%
NOSH 129,933 116,170 116,287 116,157 116,242 115,987 116,139 7.79%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -4.18% -7.49% 2.80% 10.90% 10.98% 10.78% -19.79% -
ROE -3.15% -2.88% 5.91% 16.24% 11.85% 6.23% -50.32% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 32.29 18.84 113.23 86.44 59.40 30.04 119.48 -58.29%
EPS -1.51 -1.41 2.96 9.42 6.52 3.23 -23.65 -84.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.49 0.50 0.58 0.55 0.52 0.47 1.41%
Adjusted Per Share Value based on latest NOSH - 115,965
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 30.35 15.83 95.24 72.63 49.95 25.21 100.37 -55.04%
EPS -1.42 -1.18 2.49 7.91 5.48 2.72 -19.87 -82.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4511 0.4118 0.4206 0.4873 0.4625 0.4363 0.3948 9.32%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.32 0.31 0.33 0.37 0.37 0.38 0.44 -
P/RPS 0.99 1.65 0.29 0.43 0.62 1.26 0.37 93.08%
P/EPS -21.19 -21.99 11.17 3.93 5.67 11.73 -1.86 408.56%
EY -4.72 -4.55 8.96 25.46 17.62 8.52 -53.75 -80.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.63 0.66 0.64 0.67 0.73 0.94 -20.25%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 31/05/06 28/02/06 28/11/05 26/08/05 26/05/05 28/02/05 -
Price 0.30 0.31 0.32 0.28 0.37 0.27 0.40 -
P/RPS 0.93 1.65 0.28 0.32 0.62 0.90 0.33 99.89%
P/EPS -19.87 -21.99 10.83 2.97 5.67 8.34 -1.69 419.39%
EY -5.03 -4.55 9.24 33.64 17.62 12.00 -59.12 -80.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.63 0.64 0.48 0.67 0.52 0.85 -18.14%

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