[GPHAROS] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 119.65%
YoY- 481.1%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 99,633 131,670 138,760 131,616 152,685 146,153 163,447 -7.91%
PBT 2,765 11,721 -28,103 7,299 1,980 -9,280 -13,471 -
Tax -602 -8,036 636 -5,823 -1,726 9,280 13,471 -
NP 2,163 3,685 -27,467 1,476 254 0 0 -
-
NP to SH 2,163 3,437 -27,467 1,476 254 -10,601 -15,876 -
-
Tax Rate 21.77% 68.56% - 79.78% 87.17% - - -
Total Cost 97,470 127,985 166,227 130,140 152,431 146,153 163,447 -8.25%
-
Net Worth 61,518 58,143 54,585 84,672 84,208 70,700 88,636 -5.90%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 61,518 58,143 54,585 84,672 84,208 70,700 88,636 -5.90%
NOSH 116,072 116,287 116,139 115,990 116,956 116,111 116,137 -0.00%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 2.17% 2.80% -19.79% 1.12% 0.17% 0.00% 0.00% -
ROE 3.52% 5.91% -50.32% 1.74% 0.30% -14.99% -17.91% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 85.84 113.23 119.48 113.47 130.55 125.87 140.74 -7.90%
EPS 1.86 2.96 -23.65 1.27 0.22 -9.13 -13.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.50 0.47 0.73 0.72 0.6089 0.7632 -5.89%
Adjusted Per Share Value based on latest NOSH - 116,127
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 70.77 93.53 98.57 93.49 108.46 103.82 116.10 -7.91%
EPS 1.54 2.44 -19.51 1.05 0.18 -7.53 -11.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.437 0.413 0.3877 0.6015 0.5982 0.5022 0.6296 -5.90%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.38 0.33 0.44 0.43 0.28 0.54 0.64 -
P/RPS 0.44 0.29 0.37 0.38 0.21 0.43 0.45 -0.37%
P/EPS 20.39 11.17 -1.86 33.79 128.93 -5.91 -4.68 -
EY 4.90 8.96 -53.75 2.96 0.78 -16.91 -21.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.66 0.94 0.59 0.39 0.89 0.84 -2.53%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 28/02/06 28/02/05 27/02/04 26/02/03 02/04/02 29/03/01 -
Price 0.47 0.32 0.40 0.43 0.25 0.39 0.41 -
P/RPS 0.55 0.28 0.33 0.38 0.19 0.31 0.29 11.25%
P/EPS 25.22 10.83 -1.69 33.79 115.11 -4.27 -3.00 -
EY 3.96 9.24 -59.12 2.96 0.87 -23.41 -33.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.64 0.85 0.59 0.35 0.64 0.54 8.67%

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