[GPHAROS] QoQ 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- -88.73%
YoY- -428.47%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 27,433 37,151 35,333 31,699 36,832 39,193 39,873 -22.01%
PBT 10,975 -627 -728 -2,320 -1,876 4,309 -1,550 -
Tax -3,864 -578 -956 -426 421 -1,759 1,550 -
NP 7,111 -1,205 -1,684 -2,746 -1,455 2,550 0 -
-
NP to SH 7,111 -1,205 -1,684 -2,746 -1,455 2,550 -1,677 -
-
Tax Rate 35.21% - - - - 40.82% - -
Total Cost 20,322 38,356 37,017 34,445 38,287 36,643 39,873 -36.11%
-
Net Worth 84,772 70,677 72,005 79,122 85,935 64,041 6,178,114 -94.22%
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 84,772 70,677 72,005 79,122 85,935 64,041 6,178,114 -94.22%
NOSH 116,127 115,865 116,137 116,355 116,129 116,438 116,458 -0.18%
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 25.92% -3.24% -4.77% -8.66% -3.95% 6.51% 0.00% -
ROE 8.39% -1.70% -2.34% -3.47% -1.69% 3.98% -0.03% -
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 23.62 32.06 30.42 27.24 31.72 33.66 34.24 -21.87%
EPS 6.12 -1.04 -1.45 -2.36 -1.25 2.19 -1.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.61 0.62 0.68 0.74 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 19.84 26.87 25.56 22.93 26.64 28.35 28.84 -22.01%
EPS 5.14 -0.87 -1.22 -1.99 -1.05 1.84 -1.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6132 0.5112 0.5209 0.5723 0.6216 0.4632 44.6894 -94.22%
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 1.82 1.59 1.51 1.03 0.88 0.95 1.17 34.14%
P/EPS 7.02 -49.04 -31.72 -11.86 -22.35 14.61 -27.78 -
EY 14.24 -2.04 -3.15 -8.43 -4.47 6.84 -3.60 -
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 0.38 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 1.82 1.22 1.45 0.95 0.79 0.92 1.14 36.48%
P/EPS 7.02 -37.50 -30.34 -11.02 -19.95 14.16 -27.08 -
EY 14.24 -2.67 -3.30 -9.08 -5.01 7.06 -3.69 -
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 0.34 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