[GPHAROS] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 690.12%
YoY- 588.73%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 45,219 36,588 30,486 27,433 37,151 35,333 31,699 26.63%
PBT -6,161 -3,135 -3,500 10,975 -627 -728 -2,320 91.42%
Tax -549 -626 -324 -3,864 -578 -956 -426 18.36%
NP -6,710 -3,761 -3,824 7,111 -1,205 -1,684 -2,746 81.12%
-
NP to SH -6,710 -3,761 -3,824 7,111 -1,205 -1,684 -2,746 81.12%
-
Tax Rate - - - 35.21% - - - -
Total Cost 51,929 40,349 34,310 20,322 38,356 37,017 34,445 31.38%
-
Net Worth 67,332 74,291 81,361 84,772 70,677 72,005 79,122 -10.17%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 67,332 74,291 81,361 84,772 70,677 72,005 79,122 -10.17%
NOSH 116,089 116,080 116,231 116,127 115,865 116,137 116,355 -0.15%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -14.84% -10.28% -12.54% 25.92% -3.24% -4.77% -8.66% -
ROE -9.97% -5.06% -4.70% 8.39% -1.70% -2.34% -3.47% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 38.95 31.52 26.23 23.62 32.06 30.42 27.24 26.83%
EPS -5.78 -3.24 -3.29 6.12 -1.04 -1.45 -2.36 81.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.64 0.70 0.73 0.61 0.62 0.68 -10.03%
Adjusted Per Share Value based on latest NOSH - 116,127
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 32.71 26.47 22.05 19.84 26.87 25.56 22.93 26.63%
EPS -4.85 -2.72 -2.77 5.14 -0.87 -1.22 -1.99 80.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.487 0.5374 0.5885 0.6132 0.5112 0.5209 0.5723 -10.17%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.47 0.46 0.68 0.43 0.51 0.46 0.28 -
P/RPS 1.21 1.46 2.59 1.82 1.59 1.51 1.03 11.30%
P/EPS -8.13 -14.20 -20.67 7.02 -49.04 -31.72 -11.86 -22.20%
EY -12.30 -7.04 -4.84 14.24 -2.04 -3.15 -8.43 28.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.72 0.97 0.59 0.84 0.74 0.41 57.25%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 27/08/04 28/05/04 27/02/04 10/02/04 24/09/03 30/05/03 -
Price 0.47 0.53 0.50 0.43 0.39 0.44 0.26 -
P/RPS 1.21 1.68 1.91 1.82 1.22 1.45 0.95 17.44%
P/EPS -8.13 -16.36 -15.20 7.02 -37.50 -30.34 -11.02 -18.30%
EY -12.30 -6.11 -6.58 14.24 -2.67 -3.30 -9.08 22.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.83 0.71 0.59 0.64 0.71 0.38 65.40%

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