[GPHAROS] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
24-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -0.21%
YoY- 78.3%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 104,583 139,263 131,658 143,057 164,337 124,711 177,072 -8.39%
PBT -973 -10,074 3,713 -615 -15,208 -21,918 -11,704 -33.92%
Tax -4,676 -1,332 -5,392 -2,720 -161 21,918 23,269 -
NP -5,649 -11,406 -1,679 -3,335 -15,369 0 11,565 -
-
NP to SH -6,104 -11,406 -1,679 -3,335 -15,369 -25,140 -12,812 -11.61%
-
Tax Rate - - 145.22% - - - - -
Total Cost 110,232 150,669 133,337 146,392 179,706 124,711 165,507 -6.54%
-
Net Worth 155,519 63,876 74,291 72,005 6,178,114 78,143 103,386 7.03%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 155,519 63,876 74,291 72,005 6,178,114 78,143 103,386 7.03%
NOSH 323,999 116,139 116,080 116,137 116,458 117,916 115,142 18.80%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -5.40% -8.19% -1.28% -2.33% -9.35% 0.00% 6.53% -
ROE -3.92% -17.86% -2.26% -4.63% -0.25% -32.17% -12.39% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 32.28 119.91 113.42 123.18 141.11 105.76 153.78 -22.89%
EPS -1.88 -9.82 -1.45 -2.87 -13.20 -21.32 -11.13 -25.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.55 0.64 0.62 53.05 0.6627 0.8979 -9.90%
Adjusted Per Share Value based on latest NOSH - 116,137
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 74.29 98.93 93.52 101.62 116.74 88.59 125.78 -8.39%
EPS -4.34 -8.10 -1.19 -2.37 -10.92 -17.86 -9.10 -11.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1047 0.4538 0.5277 0.5115 43.8863 0.5551 0.7344 7.03%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.32 0.37 0.46 0.46 0.40 0.47 1.20 -
P/RPS 0.99 0.31 0.41 0.37 0.28 0.44 0.78 4.05%
P/EPS -16.99 -3.77 -31.80 -16.02 -3.03 -2.20 -10.78 7.87%
EY -5.89 -26.54 -3.14 -6.24 -32.99 -45.36 -9.27 -7.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.67 0.72 0.74 0.01 0.71 1.34 -10.90%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 26/08/05 27/08/04 24/09/03 28/08/02 08/10/01 29/08/00 -
Price 0.30 0.37 0.53 0.44 0.39 0.43 1.10 -
P/RPS 0.93 0.31 0.47 0.36 0.28 0.41 0.72 4.35%
P/EPS -15.92 -3.77 -36.64 -15.32 -2.96 -2.02 -9.89 8.25%
EY -6.28 -26.54 -2.73 -6.53 -33.84 -49.58 -10.12 -7.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.67 0.83 0.71 0.01 0.65 1.23 -10.54%

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