[GPHAROS] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
10-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -112.59%
YoY- 66.45%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 103,054 125,398 139,726 141,015 155,576 141,997 160,721 -7.13%
PBT 102 -207 -1,821 -5,551 -19,408 -14,424 -21,880 -
Tax -4,779 -1,126 -5,363 -1,539 -1,727 22,740 22,283 -
NP -4,677 -1,333 -7,184 -7,090 -21,135 8,316 403 -
-
NP to SH -4,925 -1,333 -7,184 -7,090 -21,135 -16,541 -24,257 -23.32%
-
Tax Rate 4,685.29% - - - - - - -
Total Cost 107,731 126,731 146,910 148,105 176,711 133,681 160,318 -6.40%
-
Net Worth 60,405 67,259 67,332 70,677 64,041 85,204 0 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 60,405 67,259 67,332 70,677 64,041 85,204 0 -
NOSH 116,163 115,965 116,089 115,865 116,438 116,145 116,062 0.01%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -4.54% -1.06% -5.14% -5.03% -13.59% 5.86% 0.25% -
ROE -8.15% -1.98% -10.67% -10.03% -33.00% -19.41% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 88.71 108.13 120.36 121.71 133.61 122.26 138.48 -7.15%
EPS -4.24 -1.15 -6.19 -6.12 -18.15 -14.24 -20.90 -23.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.58 0.58 0.61 0.55 0.7336 0.00 -
Adjusted Per Share Value based on latest NOSH - 115,865
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 74.54 90.71 101.07 102.00 112.54 102.71 116.26 -7.13%
EPS -3.56 -0.96 -5.20 -5.13 -15.29 -11.96 -17.55 -23.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4369 0.4865 0.487 0.5112 0.4632 0.6163 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.32 0.37 0.47 0.51 0.32 0.41 0.86 -
P/RPS 0.36 0.34 0.39 0.42 0.24 0.34 0.62 -8.65%
P/EPS -7.55 -32.19 -7.59 -8.33 -1.76 -2.88 -4.11 10.66%
EY -13.25 -3.11 -13.17 -12.00 -56.72 -34.74 -24.30 -9.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.64 0.81 0.84 0.58 0.56 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/11/06 28/11/05 26/11/04 10/02/04 29/11/02 27/11/01 28/11/00 -
Price 0.44 0.28 0.47 0.39 0.31 0.52 0.85 -
P/RPS 0.50 0.26 0.39 0.32 0.23 0.43 0.61 -3.25%
P/EPS -10.38 -24.36 -7.59 -6.37 -1.71 -3.65 -4.07 16.87%
EY -9.64 -4.11 -13.17 -15.69 -58.55 -27.39 -24.59 -14.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.48 0.81 0.64 0.56 0.71 0.00 -

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