[GPHAROS] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
24-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -0.21%
YoY- 78.3%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 130,403 131,616 141,015 143,057 147,597 152,685 155,576 -11.09%
PBT 6,120 7,300 -5,551 -615 -1,437 1,982 -19,408 -
Tax -5,722 -5,824 -1,539 -2,720 -1,891 -1,728 -1,727 122.08%
NP 398 1,476 -7,090 -3,335 -3,328 254 -21,135 -
-
NP to SH 398 1,476 -7,090 -3,335 -3,328 254 -21,135 -
-
Tax Rate 93.50% 79.78% - - - 87.18% - -
Total Cost 130,005 130,140 148,105 146,392 150,925 152,431 176,711 -18.48%
-
Net Worth 81,361 84,772 70,677 72,005 79,122 85,935 64,041 17.28%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 81,361 84,772 70,677 72,005 79,122 85,935 64,041 17.28%
NOSH 116,231 116,127 115,865 116,137 116,355 116,129 116,438 -0.11%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 0.31% 1.12% -5.03% -2.33% -2.25% 0.17% -13.59% -
ROE 0.49% 1.74% -10.03% -4.63% -4.21% 0.30% -33.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 112.19 113.34 121.71 123.18 126.85 131.48 133.61 -10.98%
EPS 0.34 1.27 -6.12 -2.87 -2.86 0.22 -18.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.73 0.61 0.62 0.68 0.74 0.55 17.42%
Adjusted Per Share Value based on latest NOSH - 116,137
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 94.33 95.20 102.00 103.48 106.76 110.44 112.54 -11.09%
EPS 0.29 1.07 -5.13 -2.41 -2.41 0.18 -15.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5885 0.6132 0.5112 0.5209 0.5723 0.6216 0.4632 17.28%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.68 0.43 0.51 0.46 0.28 0.28 0.32 -
P/RPS 0.61 0.38 0.42 0.37 0.22 0.21 0.24 86.13%
P/EPS 198.59 33.83 -8.33 -16.02 -9.79 128.02 -1.76 -
EY 0.50 2.96 -12.00 -6.24 -10.21 0.78 -56.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.59 0.84 0.74 0.41 0.38 0.58 40.85%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 27/02/04 10/02/04 24/09/03 30/05/03 26/02/03 29/11/02 -
Price 0.50 0.43 0.39 0.44 0.26 0.25 0.31 -
P/RPS 0.45 0.38 0.32 0.36 0.20 0.19 0.23 56.36%
P/EPS 146.02 33.83 -6.37 -15.32 -9.09 114.30 -1.71 -
EY 0.68 2.96 -15.69 -6.53 -11.00 0.87 -58.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.59 0.64 0.71 0.38 0.34 0.56 17.12%

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