[GPHAROS] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 252.06%
YoY- -69.34%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 35,333 31,699 36,832 39,193 39,873 36,787 36,460 -2.07%
PBT -728 -2,320 -1,876 4,309 -1,550 1,098 -14,901 -86.70%
Tax -956 -426 421 -1,759 1,550 -262 14,901 -
NP -1,684 -2,746 -1,455 2,550 0 836 0 -
-
NP to SH -1,684 -2,746 -1,455 2,550 -1,677 836 -14,498 -76.28%
-
Tax Rate - - - 40.82% - 23.86% - -
Total Cost 37,017 34,445 38,287 36,643 39,873 35,951 36,460 1.01%
-
Net Worth 72,005 79,122 85,935 64,041 6,178,114 63,268 70,735 1.19%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 72,005 79,122 85,935 64,041 6,178,114 63,268 70,735 1.19%
NOSH 116,137 116,355 116,129 116,438 116,458 116,111 116,169 -0.01%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -4.77% -8.66% -3.95% 6.51% 0.00% 2.27% 0.00% -
ROE -2.34% -3.47% -1.69% 3.98% -0.03% 1.32% -20.50% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 30.42 27.24 31.72 33.66 34.24 31.68 31.39 -2.07%
EPS -1.45 -2.36 -1.25 2.19 -1.44 0.72 -12.48 -76.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.68 0.74 0.55 53.05 0.5449 0.6089 1.21%
Adjusted Per Share Value based on latest NOSH - 116,438
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 25.10 22.52 26.16 27.84 28.32 26.13 25.90 -2.07%
EPS -1.20 -1.95 -1.03 1.81 -1.19 0.59 -10.30 -76.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5115 0.562 0.6104 0.4549 43.8863 0.4494 0.5025 1.19%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.46 0.28 0.28 0.32 0.40 0.39 0.54 -
P/RPS 1.51 1.03 0.88 0.95 1.17 1.23 1.72 -8.33%
P/EPS -31.72 -11.86 -22.35 14.61 -27.78 54.17 -4.33 278.57%
EY -3.15 -8.43 -4.47 6.84 -3.60 1.85 -23.11 -73.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.41 0.38 0.58 0.01 0.72 0.89 -11.60%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 24/09/03 30/05/03 26/02/03 29/11/02 28/08/02 30/05/02 02/04/02 -
Price 0.44 0.26 0.25 0.31 0.39 0.49 0.39 -
P/RPS 1.45 0.95 0.79 0.92 1.14 1.55 1.24 11.02%
P/EPS -30.34 -11.02 -19.95 14.16 -27.08 68.06 -3.12 357.49%
EY -3.30 -9.08 -5.01 7.06 -3.69 1.47 -32.00 -78.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.38 0.34 0.56 0.01 0.90 0.64 7.18%

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