[GPHAROS] QoQ 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- -78.41%
YoY- -456.85%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
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 34,203 34,846 26,466 45,219 36,588 30,486 27,433 15.85%
PBT 4,325 5,376 -15,307 -6,161 -3,135 -3,500 10,975 -46.27%
Tax -504 -1,619 2,135 -549 -626 -324 -3,864 -74.31%
NP 3,821 3,757 -13,172 -6,710 -3,761 -3,824 7,111 -33.93%
-
NP to SH 3,821 3,757 -13,172 -6,710 -3,761 -3,824 7,111 -33.93%
-
Tax Rate 11.65% 30.12% - - - - 35.21% -
Total Cost 30,382 31,089 39,638 51,929 40,349 34,310 20,322 30.77%
-
Net Worth 63,876 60,313 54,592 67,332 74,291 81,361 84,772 -17.20%
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 63,876 60,313 54,592 67,332 74,291 81,361 84,772 -17.20%
NOSH 116,139 115,987 116,155 116,089 116,080 116,231 116,127 0.00%
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 11.17% 10.78% -49.77% -14.84% -10.28% -12.54% 25.92% -
ROE 5.98% 6.23% -24.13% -9.97% -5.06% -4.70% 8.39% -
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 29.45 30.04 22.79 38.95 31.52 26.23 23.62 15.85%
EPS 3.29 3.23 -11.34 -5.78 -3.24 -3.29 6.12 -33.91%
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 24.74 25.21 19.14 32.71 26.47 22.05 19.84 15.86%
EPS 2.76 2.72 -9.53 -4.85 -2.72 -2.77 5.14 -33.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4621 0.4363 0.3949 0.487 0.5374 0.5885 0.6132 -17.20%
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 1.26 1.26 1.93 1.21 1.46 2.59 1.82 -21.75%
P/EPS 11.25 11.73 -3.88 -8.13 -14.20 -20.67 7.02 36.98%
EY 8.89 8.52 -25.77 -12.30 -7.04 -4.84 14.24 -26.97%
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 1.26 0.90 1.76 1.21 1.68 1.91 1.82 -21.75%
P/EPS 11.25 8.34 -3.53 -8.13 -16.36 -15.20 7.02 36.98%
EY 8.89 12.00 -28.35 -12.30 -6.11 -6.58 14.24 -26.97%
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