[GPHAROS] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -1181.1%
YoY- -428.47%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 131,616 104,183 67,032 31,699 152,685 115,853 76,660 43.24%
PBT 7,299 -3,676 -3,048 -2,320 1,980 3,856 -452 -
Tax -5,823 -1,959 -1,382 -426 -1,726 -2,147 452 -
NP 1,476 -5,635 -4,430 -2,746 254 1,709 0 -
-
NP to SH 1,476 -5,635 -4,385 -2,746 254 1,709 -841 -
-
Tax Rate 79.78% - - - 87.17% 55.68% - -
Total Cost 130,140 109,818 71,462 34,445 152,431 114,144 76,660 42.17%
-
Net Worth 84,672 70,873 71,356 79,122 84,208 63,942 6,196,534 -94.23%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 84,672 70,873 71,356 79,122 84,208 63,942 6,196,534 -94.23%
NOSH 115,990 116,185 115,091 116,355 116,956 116,258 116,805 -0.46%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 1.12% -5.41% -6.61% -8.66% 0.17% 1.48% 0.00% -
ROE 1.74% -7.95% -6.15% -3.47% 0.30% 2.67% -0.01% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 113.47 89.67 58.24 27.24 130.55 99.65 65.63 43.90%
EPS 1.27 -4.85 -3.81 -2.36 0.22 1.47 -0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.61 0.62 0.68 0.72 0.55 53.05 -94.21%
Adjusted Per Share Value based on latest NOSH - 116,355
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 95.20 75.36 48.49 22.93 110.44 83.80 55.45 43.23%
EPS 1.07 -4.08 -3.17 -1.99 0.18 1.24 -0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6125 0.5127 0.5162 0.5723 0.6091 0.4625 44.8226 -94.23%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.43 0.51 0.46 0.28 0.28 0.32 0.40 -
P/RPS 0.38 0.57 0.79 1.03 0.21 0.32 0.61 -26.99%
P/EPS 33.79 -10.52 -12.07 -11.86 128.93 21.77 -55.56 -
EY 2.96 -9.51 -8.28 -8.43 0.78 4.59 -1.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.84 0.74 0.41 0.39 0.58 0.01 1404.32%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 10/02/04 24/09/03 30/05/03 26/02/03 29/11/02 28/08/02 -
Price 0.43 0.39 0.44 0.26 0.25 0.31 0.39 -
P/RPS 0.38 0.43 0.76 0.95 0.19 0.31 0.59 -25.36%
P/EPS 33.79 -8.04 -11.55 -11.02 115.11 21.09 -54.17 -
EY 2.96 -12.44 -8.66 -9.08 0.87 4.74 -1.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.64 0.71 0.38 0.35 0.56 0.01 1404.32%

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