[GPHAROS] YoY 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
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 131,670 137,288 131,616 152,685 149,415 149,544 90,501 -0.39%
PBT 11,720 -26,410 7,300 1,982 -17,645 -18,109 -12,625 -
Tax -8,036 -159 -5,824 -1,728 3,117 18,512 23,787 -
NP 3,684 -26,569 1,476 254 -14,528 403 11,162 1.18%
-
NP to SH 3,436 -26,569 1,476 254 -18,947 -21,023 -12,510 -
-
Tax Rate 68.57% - 79.78% 87.18% - - - -
Total Cost 127,986 163,857 130,140 152,431 163,943 149,141 79,339 -0.50%
-
Net Worth 60,352 54,592 84,772 85,935 70,735 81,368 104,579 0.58%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 60,352 54,592 84,772 85,935 70,735 81,368 104,579 0.58%
NOSH 116,062 116,155 116,127 116,129 116,169 116,124 116,148 0.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 2.80% -19.35% 1.12% 0.17% -9.72% 0.27% 12.33% -
ROE 5.69% -48.67% 1.74% 0.30% -26.79% -25.84% -11.96% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 113.45 118.19 113.34 131.48 128.62 128.78 77.92 -0.39%
EPS 2.96 -22.87 1.27 0.22 -16.31 -18.10 -10.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.47 0.73 0.74 0.6089 0.7007 0.9004 0.58%
Adjusted Per Share Value based on latest NOSH - 116,129
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 95.24 99.31 95.20 110.44 108.08 108.17 65.46 -0.39%
EPS 2.49 -19.22 1.07 0.18 -13.71 -15.21 -9.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4366 0.3949 0.6132 0.6216 0.5117 0.5886 0.7565 0.58%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.33 0.44 0.43 0.28 0.54 0.64 0.00 -
P/RPS 0.29 0.37 0.38 0.21 0.42 0.50 0.00 -100.00%
P/EPS 11.15 -1.92 33.83 128.02 -3.31 -3.54 0.00 -100.00%
EY 8.97 -51.99 2.96 0.78 -30.20 -28.29 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.94 0.59 0.38 0.89 0.91 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 28/02/05 27/02/04 26/02/03 02/04/02 29/03/01 - -
Price 0.32 0.40 0.43 0.25 0.39 0.41 0.00 -
P/RPS 0.28 0.34 0.38 0.19 0.30 0.32 0.00 -100.00%
P/EPS 10.81 -1.75 33.83 114.30 -2.39 -2.26 0.00 -100.00%
EY 9.25 -57.18 2.96 0.87 -41.82 -44.16 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.85 0.59 0.34 0.64 0.59 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