[GPHAROS] QoQ TTM Result on 31-Dec-2000 [#4]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
29-Mar-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 13.33%
YoY- -68.05%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 141,997 124,711 134,951 149,544 160,721 177,072 136,164 2.83%
PBT -14,424 -21,918 -23,024 -18,109 -21,880 -11,704 -11,613 15.53%
Tax 22,740 21,918 23,024 18,512 22,283 23,269 23,178 -1.26%
NP 8,316 0 0 403 403 11,565 11,565 -19.72%
-
NP to SH -16,541 -25,140 -25,562 -21,023 -24,257 -12,812 -12,107 23.10%
-
Tax Rate - - - - - - - -
Total Cost 133,681 124,711 134,951 149,141 160,318 165,507 124,599 4.79%
-
Net Worth 85,204 78,143 77,538 81,368 0 103,386 104,077 -12.47%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 85,204 78,143 77,538 81,368 0 103,386 104,077 -12.47%
NOSH 116,145 117,916 116,179 116,124 116,062 115,142 115,142 0.57%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 5.86% 0.00% 0.00% 0.27% 0.25% 6.53% 8.49% -
ROE -19.41% -32.17% -32.97% -25.84% 0.00% -12.39% -11.63% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 122.26 105.76 116.16 128.78 138.48 153.78 118.26 2.24%
EPS -14.24 -21.32 -22.00 -18.10 -20.90 -11.13 -10.51 22.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7336 0.6627 0.6674 0.7007 0.00 0.8979 0.9039 -12.98%
Adjusted Per Share Value based on latest NOSH - 116,124
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 102.71 90.21 97.62 108.17 116.26 128.09 98.49 2.83%
EPS -11.96 -18.19 -18.49 -15.21 -17.55 -9.27 -8.76 23.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6163 0.5653 0.5609 0.5886 0.00 0.7478 0.7528 -12.47%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.41 0.47 0.38 0.64 0.86 1.20 1.81 -
P/RPS 0.34 0.44 0.33 0.50 0.62 0.78 1.53 -63.27%
P/EPS -2.88 -2.20 -1.73 -3.54 -4.11 -10.78 -17.21 -69.59%
EY -34.74 -45.36 -57.90 -28.29 -24.30 -9.27 -5.81 229.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.71 0.57 0.91 0.00 1.34 2.00 -57.16%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/11/01 08/10/01 25/05/01 29/03/01 28/11/00 29/08/00 - -
Price 0.52 0.43 0.48 0.41 0.85 1.10 0.00 -
P/RPS 0.43 0.41 0.41 0.32 0.61 0.72 0.00 -
P/EPS -3.65 -2.02 -2.18 -2.26 -4.07 -9.89 0.00 -
EY -27.39 -49.58 -45.84 -44.16 -24.59 -10.12 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.65 0.72 0.59 0.00 1.23 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