[GPHAROS] QoQ Cumulative Quarter Result on 31-Dec-2000 [#4]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
29-Mar-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -548.22%
YoY- -189.97%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Cumulative Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 109,693 61,739 31,070 163,447 131,142 86,571 45,663 79.27%
PBT 5,621 -2,888 -3,903 -13,471 6,574 921 1,012 213.30%
Tax -1,724 2,888 3,903 13,471 -3,032 -921 -609 99.98%
NP 3,897 0 0 0 3,542 0 403 353.26%
-
NP to SH 3,897 -4,419 -4,136 -15,876 3,542 0 403 353.26%
-
Tax Rate 30.67% - - - 46.12% 100.00% 60.18% -
Total Cost 105,796 61,739 31,070 163,447 127,600 86,571 45,260 76.04%
-
Net Worth 85,338 77,065 77,538 88,636 0 103,386 104,077 -12.38%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 85,338 77,065 77,538 88,636 0 103,386 104,077 -12.38%
NOSH 116,328 116,289 116,179 116,137 116,974 115,142 115,142 0.68%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 3.55% 0.00% 0.00% 0.00% 2.70% 0.00% 0.88% -
ROE 4.57% -5.73% -5.33% -17.91% 0.00% 0.00% 0.39% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 94.30 53.09 26.74 140.74 112.11 75.19 39.66 78.05%
EPS 3.35 -3.80 -3.56 -13.67 3.05 -0.26 0.35 350.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7336 0.6627 0.6674 0.7632 0.00 0.8979 0.9039 -12.98%
Adjusted Per Share Value based on latest NOSH - 116,124
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 77.92 43.86 22.07 116.10 93.16 61.50 32.44 79.25%
EPS 2.77 -3.14 -2.94 -11.28 2.52 -0.26 0.29 349.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6062 0.5474 0.5508 0.6296 0.00 0.7344 0.7393 -12.38%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.41 0.47 0.38 0.64 0.86 1.20 1.81 -
P/RPS 0.43 0.89 1.42 0.45 0.77 1.60 4.56 -79.25%
P/EPS 12.24 -12.37 -10.67 -4.68 28.40 -461.54 517.14 -91.73%
EY 8.17 -8.09 -9.37 -21.36 3.52 -0.22 0.19 1124.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.71 0.57 0.84 0.00 1.34 2.00 -57.16%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/11/01 08/10/01 25/05/01 29/03/01 28/11/00 29/08/00 24/07/00 -
Price 0.52 0.43 0.48 0.41 0.85 1.10 1.28 -
P/RPS 0.55 0.81 1.79 0.29 0.76 1.46 3.23 -69.24%
P/EPS 15.52 -11.32 -13.48 -3.00 28.07 -423.08 365.71 -87.80%
EY 6.44 -8.84 -7.42 -33.34 3.56 -0.24 0.27 727.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.65 0.72 0.54 0.00 1.23 1.42 -36.97%

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