[GPHAROS] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
10-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 14.33%
YoY- -429.73%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 134,148 121,944 131,616 138,910 134,064 126,796 152,685 -8.27%
PBT -13,270 -14,000 7,299 -4,901 -6,096 -9,280 1,980 -
Tax -1,900 -1,296 -5,823 -2,612 -2,764 -1,704 -1,726 6.61%
NP -15,170 -15,296 1,476 -7,513 -8,860 -10,984 254 -
-
NP to SH -15,170 -15,296 1,476 -7,513 -8,770 -10,984 254 -
-
Tax Rate - - 79.78% - - - 87.17% -
Total Cost 149,318 137,240 130,140 146,423 142,924 137,780 152,431 -1.36%
-
Net Worth 74,339 81,361 84,672 70,873 71,356 79,122 84,208 -7.98%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 74,339 81,361 84,672 70,873 71,356 79,122 84,208 -7.98%
NOSH 116,080 116,231 115,990 116,185 115,091 116,355 116,956 -0.50%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -11.31% -12.54% 1.12% -5.41% -6.61% -8.66% 0.17% -
ROE -20.41% -18.80% 1.74% -10.60% -12.29% -13.88% 0.30% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 115.49 104.92 113.47 119.56 116.48 108.97 130.55 -7.85%
EPS -13.06 -13.16 1.27 -6.47 -7.62 -9.44 0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.70 0.73 0.61 0.62 0.68 0.72 -7.55%
Adjusted Per Share Value based on latest NOSH - 115,865
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 95.29 86.62 93.49 98.68 95.23 90.07 108.46 -8.27%
EPS -10.78 -10.87 1.05 -5.34 -6.23 -7.80 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5281 0.578 0.6015 0.5034 0.5069 0.562 0.5982 -7.98%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.46 0.68 0.43 0.51 0.46 0.28 0.28 -
P/RPS 0.40 0.65 0.38 0.43 0.39 0.26 0.21 53.72%
P/EPS -3.52 -5.17 33.79 -7.89 -6.04 -2.97 128.93 -
EY -28.39 -19.35 2.96 -12.68 -16.57 -33.71 0.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.97 0.59 0.84 0.74 0.41 0.39 50.54%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 28/05/04 27/02/04 10/02/04 24/09/03 30/05/03 26/02/03 -
Price 0.53 0.50 0.43 0.39 0.44 0.26 0.25 -
P/RPS 0.46 0.48 0.38 0.33 0.38 0.24 0.19 80.40%
P/EPS -4.06 -3.80 33.79 -6.03 -5.77 -2.75 115.11 -
EY -24.64 -26.32 2.96 -16.58 -17.32 -36.31 0.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.71 0.59 0.64 0.71 0.38 0.35 77.92%

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