[GPHAROS] QoQ Cumulative Quarter 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- -85.14%
YoY- 102.4%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 104,183 67,032 31,699 152,685 115,853 76,660 36,787 100.04%
PBT -3,676 -3,048 -2,320 1,980 3,856 -452 1,098 -
Tax -1,959 -1,382 -426 -1,726 -2,147 452 -262 281.90%
NP -5,635 -4,430 -2,746 254 1,709 0 836 -
-
NP to SH -5,635 -4,385 -2,746 254 1,709 -841 836 -
-
Tax Rate - - - 87.17% 55.68% - 23.86% -
Total Cost 109,818 71,462 34,445 152,431 114,144 76,660 35,951 110.38%
-
Net Worth 70,873 71,356 79,122 84,208 63,942 6,196,534 63,268 7.85%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 70,873 71,356 79,122 84,208 63,942 6,196,534 63,268 7.85%
NOSH 116,185 115,091 116,355 116,956 116,258 116,805 116,111 0.04%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -5.41% -6.61% -8.66% 0.17% 1.48% 0.00% 2.27% -
ROE -7.95% -6.15% -3.47% 0.30% 2.67% -0.01% 1.32% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 89.67 58.24 27.24 130.55 99.65 65.63 31.68 99.97%
EPS -4.85 -3.81 -2.36 0.22 1.47 -0.72 0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.62 0.68 0.72 0.55 53.05 0.5449 7.80%
Adjusted Per Share Value based on latest NOSH - 116,129
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 75.36 48.49 22.93 110.44 83.80 55.45 26.61 100.04%
EPS -4.08 -3.17 -1.99 0.18 1.24 -0.61 0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5127 0.5162 0.5723 0.6091 0.4625 44.8226 0.4577 7.85%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.51 0.46 0.28 0.28 0.32 0.40 0.39 -
P/RPS 0.57 0.79 1.03 0.21 0.32 0.61 1.23 -40.08%
P/EPS -10.52 -12.07 -11.86 128.93 21.77 -55.56 54.17 -
EY -9.51 -8.28 -8.43 0.78 4.59 -1.80 1.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.74 0.41 0.39 0.58 0.01 0.72 10.81%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 10/02/04 24/09/03 30/05/03 26/02/03 29/11/02 28/08/02 30/05/02 -
Price 0.39 0.44 0.26 0.25 0.31 0.39 0.49 -
P/RPS 0.43 0.76 0.95 0.19 0.31 0.59 1.55 -57.43%
P/EPS -8.04 -11.55 -11.02 115.11 21.09 -54.17 68.06 -
EY -12.44 -8.66 -9.08 0.87 4.74 -1.85 1.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.71 0.38 0.35 0.56 0.01 0.90 -20.31%

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