[GPHAROS] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
02-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -372.03%
YoY- 33.23%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 115,853 76,660 36,787 146,153 109,693 61,739 31,070 140.26%
PBT 3,856 -452 1,098 -9,280 5,621 -2,888 -3,903 -
Tax -2,147 452 -262 9,280 -1,724 2,888 3,903 -
NP 1,709 0 836 0 3,897 0 0 -
-
NP to SH 1,709 -841 836 -10,601 3,897 -4,419 -4,136 -
-
Tax Rate 55.68% - 23.86% - 30.67% - - -
Total Cost 114,144 76,660 35,951 146,153 105,796 61,739 31,070 137.90%
-
Net Worth 63,942 6,196,534 63,268 70,700 85,338 77,065 77,538 -12.05%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 63,942 6,196,534 63,268 70,700 85,338 77,065 77,538 -12.05%
NOSH 116,258 116,805 116,111 116,111 116,328 116,289 116,179 0.04%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 1.48% 0.00% 2.27% 0.00% 3.55% 0.00% 0.00% -
ROE 2.67% -0.01% 1.32% -14.99% 4.57% -5.73% -5.33% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 99.65 65.63 31.68 125.87 94.30 53.09 26.74 140.17%
EPS 1.47 -0.72 0.72 -9.13 3.35 -3.80 -3.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 53.05 0.5449 0.6089 0.7336 0.6627 0.6674 -12.09%
Adjusted Per Share Value based on latest NOSH - 116,169
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 83.80 55.45 26.61 105.72 79.35 44.66 22.47 140.29%
EPS 1.24 -0.61 0.60 -7.67 2.82 -3.20 -2.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4625 44.8226 0.4577 0.5114 0.6173 0.5575 0.5609 -12.05%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.32 0.40 0.39 0.54 0.41 0.47 0.38 -
P/RPS 0.32 0.61 1.23 0.43 0.43 0.89 1.42 -62.93%
P/EPS 21.77 -55.56 54.17 -5.91 12.24 -12.37 -10.67 -
EY 4.59 -1.80 1.85 -16.91 8.17 -8.09 -9.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.01 0.72 0.89 0.56 0.71 0.57 1.16%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 28/08/02 30/05/02 02/04/02 27/11/01 08/10/01 25/05/01 -
Price 0.31 0.39 0.49 0.39 0.52 0.43 0.48 -
P/RPS 0.31 0.59 1.55 0.31 0.55 0.81 1.79 -68.89%
P/EPS 21.09 -54.17 68.06 -4.27 15.52 -11.32 -13.48 -
EY 4.74 -1.85 1.47 -23.41 6.44 -8.84 -7.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.01 0.90 0.64 0.71 0.65 0.72 -15.41%

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