[GPHAROS] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
02-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -304.02%
YoY- 33.23%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 154,470 153,320 147,148 146,153 146,257 123,478 124,280 15.58%
PBT 5,141 -904 4,392 -9,280 7,494 -5,776 -15,612 -
Tax -2,862 904 -1,048 9,280 -2,298 5,776 15,612 -
NP 2,278 0 3,344 0 5,196 0 0 -
-
NP to SH 2,278 -1,682 3,344 -10,601 5,196 -8,838 -16,544 -
-
Tax Rate 55.67% - 23.86% - 30.66% - - -
Total Cost 152,192 153,320 143,804 146,153 141,061 123,478 124,280 14.44%
-
Net Worth 63,942 6,196,534 63,268 70,700 85,338 77,065 77,538 -12.05%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 63,942 6,196,534 63,268 70,700 85,338 77,065 77,538 -12.05%
NOSH 116,258 116,805 116,111 116,111 116,328 116,289 116,179 0.04%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 1.48% 0.00% 2.27% 0.00% 3.55% 0.00% 0.00% -
ROE 3.56% -0.03% 5.29% -14.99% 6.09% -11.47% -21.34% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 132.87 131.26 126.73 125.87 125.73 106.18 106.97 15.53%
EPS 1.96 -1.44 2.88 -9.13 4.47 -7.60 -14.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 53.05 0.5449 0.6089 0.7336 0.6627 0.6674 -12.09%
Adjusted Per Share Value based on latest NOSH - 116,169
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 109.73 108.91 104.53 103.82 103.89 87.71 88.28 15.58%
EPS 1.62 -1.19 2.38 -7.53 3.69 -6.28 -11.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4542 44.0171 0.4494 0.5022 0.6062 0.5474 0.5508 -12.05%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.32 0.40 0.39 0.54 0.41 0.47 0.38 -
P/RPS 0.24 0.30 0.31 0.43 0.33 0.44 0.36 -23.66%
P/EPS 16.33 -27.78 13.54 -5.91 9.18 -6.18 -2.67 -
EY 6.13 -3.60 7.38 -16.91 10.89 -16.17 -37.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.01 0.72 0.89 0.56 0.71 0.57 1.16%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 28/08/02 30/05/02 02/04/02 27/11/01 08/10/01 25/05/01 -
Price 0.31 0.39 0.49 0.39 0.52 0.43 0.48 -
P/RPS 0.23 0.30 0.39 0.31 0.41 0.40 0.45 -36.04%
P/EPS 15.82 -27.08 17.01 -4.27 11.64 -5.66 -3.37 -
EY 6.32 -3.69 5.88 -23.41 8.59 -17.67 -29.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.01 0.90 0.64 0.71 0.65 0.72 -15.41%

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