[GPHAROS] YoY Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -150.3%
YoY- 80.97%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 138,098 134,148 134,064 153,320 123,478 173,142 141,792 0.02%
PBT 19,404 -13,270 -6,096 -904 -5,776 1,842 12,124 -0.49%
Tax -4,246 -1,900 -2,764 904 5,776 -1,842 -12,124 1.12%
NP 15,158 -15,170 -8,860 0 0 0 0 -100.00%
-
NP to SH 15,158 -15,170 -8,770 -1,682 -8,838 0 0 -100.00%
-
Tax Rate 21.88% - - - - 100.00% 100.00% -
Total Cost 122,940 149,318 142,924 153,320 123,478 173,142 141,792 0.15%
-
Net Worth 63,933 74,339 71,356 6,196,534 77,065 103,386 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 63,933 74,339 71,356 6,196,534 77,065 103,386 0 -100.00%
NOSH 116,242 116,080 115,091 116,805 116,289 115,142 116,421 0.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 10.98% -11.31% -6.61% 0.00% 0.00% 0.00% 0.00% -
ROE 23.71% -20.41% -12.29% -0.03% -11.47% 0.00% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 118.80 115.49 116.48 131.26 106.18 150.37 121.79 0.02%
EPS 13.04 -13.06 -7.62 -1.44 -7.60 -0.52 10.36 -0.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.64 0.62 53.05 0.6627 0.8979 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 116,458
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 98.10 95.29 95.23 108.91 87.71 122.99 100.72 0.02%
EPS 10.77 -10.78 -6.23 -1.19 -6.28 -0.52 10.36 -0.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4542 0.5281 0.5069 44.0171 0.5474 0.7344 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 0.37 0.46 0.46 0.40 0.47 1.20 0.00 -
P/RPS 0.31 0.40 0.39 0.30 0.44 0.80 0.00 -100.00%
P/EPS 2.84 -3.52 -6.04 -27.78 -6.18 -230.77 0.00 -100.00%
EY 35.24 -28.39 -16.57 -3.60 -16.17 -0.43 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.72 0.74 0.01 0.71 1.34 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 26/08/05 27/08/04 24/09/03 28/08/02 08/10/01 29/08/00 - -
Price 0.37 0.53 0.44 0.39 0.43 1.10 0.00 -
P/RPS 0.31 0.46 0.38 0.30 0.40 0.73 0.00 -100.00%
P/EPS 2.84 -4.06 -5.77 -27.08 -5.66 -211.54 0.00 -100.00%
EY 35.24 -24.64 -17.32 -3.69 -17.67 -0.47 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.83 0.71 0.01 0.65 1.23 0.00 -100.00%

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