[GPHAROS] QoQ Quarter Result on 30-Sep-2001 [#3]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
27-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 3038.52%
YoY- 3038.52%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 39,873 36,787 36,460 47,954 30,668 31,070 32,305 15.10%
PBT -1,550 1,098 -14,901 8,509 1,015 -3,903 -20,045 -81.93%
Tax 1,550 -262 14,901 -193 -1,015 3,903 20,045 -81.93%
NP 0 836 0 8,316 0 0 0 -
-
NP to SH -1,677 836 -14,498 8,316 -283 -4,136 -20,438 -81.20%
-
Tax Rate - 23.86% - 2.27% 100.00% - - -
Total Cost 39,873 35,951 36,460 39,638 30,668 31,070 32,305 15.10%
-
Net Worth 6,178,114 63,268 70,735 85,204 78,143 77,538 88,626 1607.02%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 6,178,114 63,268 70,735 85,204 78,143 77,538 88,626 1607.02%
NOSH 116,458 116,111 116,169 116,145 117,916 116,179 116,124 0.19%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 0.00% 2.27% 0.00% 17.34% 0.00% 0.00% 0.00% -
ROE -0.03% 1.32% -20.50% 9.76% -0.36% -5.33% -23.06% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 34.24 31.68 31.39 41.29 26.01 26.74 27.82 14.89%
EPS -1.44 0.72 -12.48 7.16 -0.24 -3.56 -17.60 -81.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 53.05 0.5449 0.6089 0.7336 0.6627 0.6674 0.7632 1603.74%
Adjusted Per Share Value based on latest NOSH - 116,145
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 28.32 26.13 25.90 34.06 21.79 22.07 22.95 15.09%
EPS -1.19 0.59 -10.30 5.91 -0.20 -2.94 -14.52 -81.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 43.8863 0.4494 0.5025 0.6052 0.5551 0.5508 0.6296 1606.94%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 0.40 0.39 0.54 0.41 0.47 0.38 0.64 -
P/RPS 1.17 1.23 1.72 0.99 1.81 1.42 2.30 -36.35%
P/EPS -27.78 54.17 -4.33 5.73 -195.83 -10.67 -3.64 289.07%
EY -3.60 1.85 -23.11 17.46 -0.51 -9.37 -27.50 -74.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.72 0.89 0.56 0.71 0.57 0.84 -94.82%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/08/02 30/05/02 02/04/02 27/11/01 08/10/01 25/05/01 29/03/01 -
Price 0.39 0.49 0.39 0.52 0.43 0.48 0.41 -
P/RPS 1.14 1.55 1.24 1.26 1.65 1.79 1.47 -15.62%
P/EPS -27.08 68.06 -3.12 7.26 -179.17 -13.48 -2.33 415.40%
EY -3.69 1.47 -32.00 13.77 -0.56 -7.42 -42.93 -80.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.90 0.64 0.71 0.65 0.72 0.54 -93.05%

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