[GPLUS] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[GPLUS] GOLDEN PLUS HOLDINGS BHD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 35.42%
YoY- -122.79%
Quarter Report
Latest QR
Upcoming QR
GPLUS's Result
GPLUS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 171,524 54,153 53,305 47,392 40,048 87,938 89,682 54.14%
PBT 15,364 -20,937 -7,901 -3,944 -13,544 19,075 23,650 -25.01%
Tax -1,424 -3,768 -3,361 3,944 13,544 -2,469 -1,646 -9.21%
NP 13,940 -24,705 -11,262 0 0 16,606 22,004 -26.25%
-
NP to SH 13,940 -24,705 -11,262 -8,600 -13,316 16,606 22,004 -26.25%
-
Tax Rate 9.27% - - - - 12.94% 6.96% -
Total Cost 157,584 78,858 64,567 47,392 40,048 71,332 67,678 75.76%
-
Net Worth 180,867 178,987 193,913 197,888 198,830 204,014 203,556 -7.58%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 180,867 178,987 193,913 197,888 198,830 204,014 203,556 -7.58%
NOSH 147,046 146,855 146,904 146,757 146,651 146,825 146,823 0.10%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 8.13% -45.62% -21.13% 0.00% 0.00% 18.88% 24.54% -
ROE 7.71% -13.80% -5.81% -4.35% -6.70% 8.14% 10.81% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 116.65 36.87 36.29 32.29 27.31 59.89 61.08 53.99%
EPS 9.48 -16.82 -7.67 -5.86 -9.08 11.31 14.99 -26.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.2188 1.32 1.3484 1.3558 1.3895 1.3864 -7.67%
Adjusted Per Share Value based on latest NOSH - 147,121
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 116.88 36.90 36.32 32.29 27.29 59.92 61.11 54.14%
EPS 9.50 -16.83 -7.67 -5.86 -9.07 11.32 14.99 -26.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2325 1.2197 1.3214 1.3484 1.3549 1.3902 1.3871 -7.58%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 - - - - - - -
Price 0.48 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.41 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 5.06 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 19.75 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 08/05/03 24/02/03 26/11/02 29/08/02 30/05/02 28/02/02 30/11/01 -
Price 0.44 0.51 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.38 1.38 0.00 0.00 0.00 0.00 0.00 -
P/EPS 4.64 -3.03 0.00 0.00 0.00 0.00 0.00 -
EY 21.55 -32.99 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.42 0.00 0.00 0.00 0.00 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