[GPHAROS] QoQ Quarter Result on 31-Mar-2002 [#1]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 105.77%
YoY- 120.21%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 36,832 39,193 39,873 36,787 36,460 47,954 30,668 12.94%
PBT -1,876 4,309 -1,550 1,098 -14,901 8,509 1,015 -
Tax 421 -1,759 1,550 -262 14,901 -193 -1,015 -
NP -1,455 2,550 0 836 0 8,316 0 -
-
NP to SH -1,455 2,550 -1,677 836 -14,498 8,316 -283 196.99%
-
Tax Rate - 40.82% - 23.86% - 2.27% 100.00% -
Total Cost 38,287 36,643 39,873 35,951 36,460 39,638 30,668 15.89%
-
Net Worth 85,935 64,041 6,178,114 63,268 70,735 85,204 78,143 6.52%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 85,935 64,041 6,178,114 63,268 70,735 85,204 78,143 6.52%
NOSH 116,129 116,438 116,458 116,111 116,169 116,145 117,916 -1.01%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -3.95% 6.51% 0.00% 2.27% 0.00% 17.34% 0.00% -
ROE -1.69% 3.98% -0.03% 1.32% -20.50% 9.76% -0.36% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 31.72 33.66 34.24 31.68 31.39 41.29 26.01 14.10%
EPS -1.25 2.19 -1.44 0.72 -12.48 7.16 -0.24 199.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.55 53.05 0.5449 0.6089 0.7336 0.6627 7.61%
Adjusted Per Share Value based on latest NOSH - 116,111
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 26.64 28.35 28.84 26.61 26.37 34.69 22.18 12.95%
EPS -1.05 1.84 -1.21 0.60 -10.49 6.02 -0.20 201.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6216 0.4632 44.6894 0.4577 0.5117 0.6163 0.5653 6.51%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.28 0.32 0.40 0.39 0.54 0.41 0.47 -
P/RPS 0.88 0.95 1.17 1.23 1.72 0.99 1.81 -38.08%
P/EPS -22.35 14.61 -27.78 54.17 -4.33 5.73 -195.83 -76.37%
EY -4.47 6.84 -3.60 1.85 -23.11 17.46 -0.51 323.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.58 0.01 0.72 0.89 0.56 0.71 -34.00%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 29/11/02 28/08/02 30/05/02 02/04/02 27/11/01 08/10/01 -
Price 0.25 0.31 0.39 0.49 0.39 0.52 0.43 -
P/RPS 0.79 0.92 1.14 1.55 1.24 1.26 1.65 -38.71%
P/EPS -19.95 14.16 -27.08 68.06 -3.12 7.26 -179.17 -76.76%
EY -5.01 7.06 -3.69 1.47 -32.00 13.77 -0.56 329.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.56 0.01 0.90 0.64 0.71 0.65 -35.00%

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