[GPHAROS] QoQ TTM 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- -37.52%
YoY- -27.77%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 143,057 147,597 152,685 155,576 164,337 155,132 149,415 -2.86%
PBT -615 -1,437 1,982 -19,408 -15,208 -12,643 -17,645 -89.39%
Tax -2,720 -1,891 -1,728 -1,727 -161 -1,049 3,117 -
NP -3,335 -3,328 254 -21,135 -15,369 -13,692 -14,528 -62.60%
-
NP to SH -3,335 -3,328 254 -21,135 -15,369 -13,975 -18,947 -68.69%
-
Tax Rate - - 87.18% - - - - -
Total Cost 146,392 150,925 152,431 176,711 179,706 168,824 163,943 -7.29%
-
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 -2.33% -2.25% 0.17% -13.59% -9.35% -8.83% -9.72% -
ROE -4.63% -4.21% 0.30% -33.00% -0.25% -22.09% -26.79% -
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 123.18 126.85 131.48 133.61 141.11 133.61 128.62 -2.84%
EPS -2.87 -2.86 0.22 -18.15 -13.20 -12.04 -16.31 -68.69%
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 103.48 106.76 110.44 112.54 118.87 112.21 108.08 -2.86%
EPS -2.41 -2.41 0.18 -15.29 -11.12 -10.11 -13.71 -68.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5209 0.5723 0.6216 0.4632 44.6894 0.4577 0.5117 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 0.37 0.22 0.21 0.24 0.28 0.29 0.42 -8.12%
P/EPS -16.02 -9.79 128.02 -1.76 -3.03 -3.24 -3.31 186.95%
EY -6.24 -10.21 0.78 -56.72 -32.99 -30.86 -30.20 -65.15%
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 0.36 0.20 0.19 0.23 0.28 0.37 0.30 12.96%
P/EPS -15.32 -9.09 114.30 -1.71 -2.96 -4.07 -2.39 246.24%
EY -6.53 -11.00 0.87 -58.55 -33.84 -24.56 -41.82 -71.10%
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