[GPHAROS] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -359.08%
YoY- -39.26%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 138,760 112,293 67,074 30,486 131,616 104,183 67,032 62.06%
PBT -28,103 -12,796 -6,635 -3,500 7,299 -3,676 -3,048 336.75%
Tax 636 -1,499 -950 -324 -5,823 -1,959 -1,382 -
NP -27,467 -14,295 -7,585 -3,824 1,476 -5,635 -4,430 235.63%
-
NP to SH -27,467 -14,295 -7,585 -3,824 1,476 -5,635 -4,385 237.91%
-
Tax Rate - - - - 79.78% - - -
Total Cost 166,227 126,588 74,659 34,310 130,140 109,818 71,462 75.10%
-
Net Worth 54,585 67,352 74,339 81,361 84,672 70,873 71,356 -16.28%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 54,585 67,352 74,339 81,361 84,672 70,873 71,356 -16.28%
NOSH 116,139 116,125 116,080 116,231 115,990 116,185 115,091 0.60%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -19.79% -12.73% -11.31% -12.54% 1.12% -5.41% -6.61% -
ROE -50.32% -21.22% -10.20% -4.70% 1.74% -7.95% -6.15% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 119.48 96.70 57.74 26.23 113.47 89.67 58.24 61.10%
EPS -23.65 -12.31 -6.53 -3.29 1.27 -4.85 -3.81 235.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.58 0.64 0.70 0.73 0.61 0.62 -16.79%
Adjusted Per Share Value based on latest NOSH - 116,231
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 98.57 79.77 47.65 21.66 93.49 74.01 47.62 62.06%
EPS -19.51 -10.15 -5.39 -2.72 1.05 -4.00 -3.11 238.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3877 0.4784 0.5281 0.578 0.6015 0.5034 0.5069 -16.29%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.44 0.47 0.46 0.68 0.43 0.51 0.46 -
P/RPS 0.37 0.49 0.80 2.59 0.38 0.57 0.79 -39.55%
P/EPS -1.86 -3.82 -7.04 -20.67 33.79 -10.52 -12.07 -71.09%
EY -53.75 -26.19 -14.20 -4.84 2.96 -9.51 -8.28 246.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.81 0.72 0.97 0.59 0.84 0.74 17.20%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 26/11/04 27/08/04 28/05/04 27/02/04 10/02/04 24/09/03 -
Price 0.40 0.47 0.53 0.50 0.43 0.39 0.44 -
P/RPS 0.33 0.49 0.92 1.91 0.38 0.43 0.76 -42.51%
P/EPS -1.69 -3.82 -8.12 -15.20 33.79 -8.04 -11.55 -72.07%
EY -59.12 -26.19 -12.32 -6.58 2.96 -12.44 -8.66 257.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.81 0.83 0.71 0.59 0.64 0.71 12.68%

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