[GPHAROS] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 101.2%
YoY- 101.34%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 141,015 143,057 147,597 152,685 155,576 164,337 155,132 -6.15%
PBT -5,551 -615 -1,437 1,982 -19,408 -15,208 -12,643 -42.20%
Tax -1,539 -2,720 -1,891 -1,728 -1,727 -161 -1,049 29.08%
NP -7,090 -3,335 -3,328 254 -21,135 -15,369 -13,692 -35.49%
-
NP to SH -7,090 -3,335 -3,328 254 -21,135 -15,369 -13,975 -36.36%
-
Tax Rate - - - 87.18% - - - -
Total Cost 148,105 146,392 150,925 152,431 176,711 179,706 168,824 -8.35%
-
Net Worth 70,677 72,005 79,122 85,935 64,041 6,178,114 63,268 7.65%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 70,677 72,005 79,122 85,935 64,041 6,178,114 63,268 7.65%
NOSH 115,865 116,137 116,355 116,129 116,438 116,458 116,111 -0.14%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -5.03% -2.33% -2.25% 0.17% -13.59% -9.35% -8.83% -
ROE -10.03% -4.63% -4.21% 0.30% -33.00% -0.25% -22.09% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 121.71 123.18 126.85 131.48 133.61 141.11 133.61 -6.02%
EPS -6.12 -2.87 -2.86 0.22 -18.15 -13.20 -12.04 -36.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.62 0.68 0.74 0.55 53.05 0.5449 7.80%
Adjusted Per Share Value based on latest NOSH - 116,129
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 100.17 101.62 104.85 108.46 110.51 116.74 110.20 -6.15%
EPS -5.04 -2.37 -2.36 0.18 -15.01 -10.92 -9.93 -36.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5021 0.5115 0.562 0.6104 0.4549 43.8863 0.4494 7.66%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.51 0.46 0.28 0.28 0.32 0.40 0.39 -
P/RPS 0.42 0.37 0.22 0.21 0.24 0.28 0.29 27.97%
P/EPS -8.33 -16.02 -9.79 128.02 -1.76 -3.03 -3.24 87.56%
EY -12.00 -6.24 -10.21 0.78 -56.72 -32.99 -30.86 -46.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.74 0.41 0.38 0.58 0.01 0.72 10.81%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 10/02/04 24/09/03 30/05/03 26/02/03 29/11/02 28/08/02 30/05/02 -
Price 0.39 0.44 0.26 0.25 0.31 0.39 0.49 -
P/RPS 0.32 0.36 0.20 0.19 0.23 0.28 0.37 -9.21%
P/EPS -6.37 -15.32 -9.09 114.30 -1.71 -2.96 -4.07 34.76%
EY -15.69 -6.53 -11.00 0.87 -58.55 -33.84 -24.56 -25.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.71 0.38 0.34 0.56 0.01 0.90 -20.31%

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