[GPHAROS] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 88.31%
YoY- 81.44%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 120,634 112,639 103,054 125,398 139,726 141,015 155,576 -4.14%
PBT 14,014 9,015 102 -207 -1,821 -5,551 -19,408 -
Tax -2,101 -1,733 -4,779 -1,126 -5,363 -1,539 -1,727 3.31%
NP 11,913 7,282 -4,677 -1,333 -7,184 -7,090 -21,135 -
-
NP to SH 12,182 7,014 -4,925 -1,333 -7,184 -7,090 -21,135 -
-
Tax Rate 14.99% 19.22% 4,685.29% - - - - -
Total Cost 108,721 105,357 107,731 126,731 146,910 148,105 176,711 -7.76%
-
Net Worth 88,914 68,677 60,405 67,259 67,332 70,677 64,041 5.61%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 88,914 68,677 60,405 67,259 67,332 70,677 64,041 5.61%
NOSH 134,719 116,401 116,163 115,965 116,089 115,865 116,438 2.45%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 9.88% 6.46% -4.54% -1.06% -5.14% -5.03% -13.59% -
ROE 13.70% 10.21% -8.15% -1.98% -10.67% -10.03% -33.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 89.54 96.77 88.71 108.13 120.36 121.71 133.61 -6.44%
EPS 9.04 6.03 -4.24 -1.15 -6.19 -6.12 -18.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.59 0.52 0.58 0.58 0.61 0.55 3.08%
Adjusted Per Share Value based on latest NOSH - 115,965
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 85.69 80.01 73.20 89.08 99.25 100.17 110.51 -4.14%
EPS 8.65 4.98 -3.50 -0.95 -5.10 -5.04 -15.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6316 0.4878 0.4291 0.4778 0.4783 0.5021 0.4549 5.61%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.31 0.49 0.32 0.37 0.47 0.51 0.32 -
P/RPS 0.35 0.51 0.36 0.34 0.39 0.42 0.24 6.48%
P/EPS 3.43 8.13 -7.55 -32.19 -7.59 -8.33 -1.76 -
EY 29.17 12.30 -13.25 -3.11 -13.17 -12.00 -56.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.83 0.62 0.64 0.81 0.84 0.58 -3.44%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 22/11/07 27/11/06 28/11/05 26/11/04 10/02/04 29/11/02 -
Price 0.26 0.52 0.44 0.28 0.47 0.39 0.31 -
P/RPS 0.29 0.54 0.50 0.26 0.39 0.32 0.23 3.93%
P/EPS 2.88 8.63 -10.38 -24.36 -7.59 -6.37 -1.71 -
EY 34.78 11.59 -9.64 -4.11 -13.17 -15.69 -58.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.88 0.85 0.48 0.81 0.64 0.56 -5.84%

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