[GPHAROS] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 40.11%
YoY- -125.89%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 87,628 111,800 107,486 83,924 138,098 134,148 134,064 -6.83%
PBT -1,542 14,490 10,286 -5,984 19,404 -13,270 -6,096 -20.45%
Tax -888 -4,522 -304 2,474 -4,246 -1,900 -2,764 -17.22%
NP -2,430 9,968 9,982 -3,510 15,158 -15,170 -8,860 -19.37%
-
NP to SH -2,430 9,968 9,882 -3,924 15,158 -15,170 -8,770 -19.24%
-
Tax Rate - 31.21% 2.96% - 21.88% - - -
Total Cost 90,058 101,832 97,504 87,434 122,940 149,318 142,924 -7.40%
-
Net Worth 83,700 78,180 66,267 62,368 63,933 74,339 71,356 2.69%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - 4,519 - - - - - -
Div Payout % - 45.34% - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 83,700 78,180 66,267 62,368 63,933 74,339 71,356 2.69%
NOSH 135,000 122,156 116,258 129,933 116,242 116,080 115,091 2.69%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -2.77% 8.92% 9.29% -4.18% 10.98% -11.31% -6.61% -
ROE -2.90% 12.75% 14.91% -6.29% 23.71% -20.41% -12.29% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 64.91 91.52 92.45 64.59 118.80 115.49 116.48 -9.27%
EPS -1.80 8.16 8.50 -3.02 13.04 -13.06 -7.62 -21.35%
DPS 0.00 3.70 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.64 0.57 0.48 0.55 0.64 0.62 0.00%
Adjusted Per Share Value based on latest NOSH - 323,999
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 63.39 80.87 77.75 60.71 99.89 97.04 96.98 -6.83%
EPS -1.76 7.21 7.15 -2.84 10.96 -10.97 -6.34 -19.21%
DPS 0.00 3.27 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6054 0.5655 0.4793 0.4511 0.4625 0.5377 0.5162 2.68%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.32 0.43 0.49 0.32 0.37 0.46 0.46 -
P/RPS 0.49 0.47 0.53 0.50 0.31 0.40 0.39 3.87%
P/EPS -17.78 5.27 5.76 -10.60 2.84 -3.52 -6.04 19.69%
EY -5.63 18.98 17.35 -9.44 35.24 -28.39 -16.57 -16.45%
DY 0.00 8.60 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.67 0.86 0.67 0.67 0.72 0.74 -5.70%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 24/08/09 04/09/08 28/08/07 30/08/06 26/08/05 27/08/04 24/09/03 -
Price 0.34 0.40 0.51 0.30 0.37 0.53 0.44 -
P/RPS 0.52 0.44 0.55 0.46 0.31 0.46 0.38 5.36%
P/EPS -18.89 4.90 6.00 -9.93 2.84 -4.06 -5.77 21.83%
EY -5.29 20.40 16.67 -10.07 35.24 -24.64 -17.32 -17.92%
DY 0.00 9.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.63 0.89 0.63 0.67 0.83 0.71 -4.16%

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