[GPHAROS] QoQ TTM Result on 30-Jun-2001 [#2]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
08-Oct-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- 1.65%
YoY- -96.22%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
TTM Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 155,132 149,415 141,997 124,711 134,951 149,544 160,721 -2.33%
PBT -12,643 -17,645 -14,424 -21,918 -23,024 -18,109 -21,880 -30.64%
Tax -1,049 3,117 22,740 21,918 23,024 18,512 22,283 -
NP -13,692 -14,528 8,316 0 0 403 403 -
-
NP to SH -13,975 -18,947 -16,541 -25,140 -25,562 -21,023 -24,257 -30.78%
-
Tax Rate - - - - - - - -
Total Cost 168,824 163,943 133,681 124,711 134,951 149,141 160,318 3.50%
-
Net Worth 63,268 70,735 85,204 78,143 77,538 81,368 0 -
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 63,268 70,735 85,204 78,143 77,538 81,368 0 -
NOSH 116,111 116,169 116,145 117,916 116,179 116,124 116,062 0.02%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin -8.83% -9.72% 5.86% 0.00% 0.00% 0.27% 0.25% -
ROE -22.09% -26.79% -19.41% -32.17% -32.97% -25.84% 0.00% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 133.61 128.62 122.26 105.76 116.16 128.78 138.48 -2.36%
EPS -12.04 -16.31 -14.24 -21.32 -22.00 -18.10 -20.90 -30.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5449 0.6089 0.7336 0.6627 0.6674 0.7007 0.00 -
Adjusted Per Share Value based on latest NOSH - 117,916
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 110.20 106.14 100.87 88.59 95.86 106.23 114.17 -2.33%
EPS -9.93 -13.46 -11.75 -17.86 -18.16 -14.93 -17.23 -30.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4494 0.5025 0.6052 0.5551 0.5508 0.578 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 0.39 0.54 0.41 0.47 0.38 0.64 0.86 -
P/RPS 0.29 0.42 0.34 0.44 0.33 0.50 0.62 -39.77%
P/EPS -3.24 -3.31 -2.88 -2.20 -1.73 -3.54 -4.11 -14.67%
EY -30.86 -30.20 -34.74 -45.36 -57.90 -28.29 -24.30 17.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.89 0.56 0.71 0.57 0.91 0.00 -
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 30/05/02 02/04/02 27/11/01 08/10/01 25/05/01 29/03/01 28/11/00 -
Price 0.49 0.39 0.52 0.43 0.48 0.41 0.85 -
P/RPS 0.37 0.30 0.43 0.41 0.41 0.32 0.61 -28.36%
P/EPS -4.07 -2.39 -3.65 -2.02 -2.18 -2.26 -4.07 0.00%
EY -24.56 -41.82 -27.39 -49.58 -45.84 -44.16 -24.59 -0.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.64 0.71 0.65 0.72 0.59 0.00 -

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