[GPHAROS] QoQ 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- -153.78%
YoY- -39.26%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 26,466 45,219 36,588 30,486 27,433 37,151 35,333 -17.44%
PBT -15,307 -6,161 -3,135 -3,500 10,975 -627 -728 654.79%
Tax 2,135 -549 -626 -324 -3,864 -578 -956 -
NP -13,172 -6,710 -3,761 -3,824 7,111 -1,205 -1,684 291.59%
-
NP to SH -13,172 -6,710 -3,761 -3,824 7,111 -1,205 -1,684 291.59%
-
Tax Rate - - - - 35.21% - - -
Total Cost 39,638 51,929 40,349 34,310 20,322 38,356 37,017 4.64%
-
Net Worth 54,592 67,332 74,291 81,361 84,772 70,677 72,005 -16.78%
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 54,592 67,332 74,291 81,361 84,772 70,677 72,005 -16.78%
NOSH 116,155 116,089 116,080 116,231 116,127 115,865 116,137 0.01%
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 -49.77% -14.84% -10.28% -12.54% 25.92% -3.24% -4.77% -
ROE -24.13% -9.97% -5.06% -4.70% 8.39% -1.70% -2.34% -
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 22.79 38.95 31.52 26.23 23.62 32.06 30.42 -17.43%
EPS -11.34 -5.78 -3.24 -3.29 6.12 -1.04 -1.45 291.55%
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 19.14 32.71 26.47 22.05 19.84 26.87 25.56 -17.46%
EPS -9.53 -4.85 -2.72 -2.77 5.14 -0.87 -1.22 291.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3949 0.487 0.5374 0.5885 0.6132 0.5112 0.5209 -16.78%
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 1.93 1.21 1.46 2.59 1.82 1.59 1.51 17.68%
P/EPS -3.88 -8.13 -14.20 -20.67 7.02 -49.04 -31.72 -75.20%
EY -25.77 -12.30 -7.04 -4.84 14.24 -2.04 -3.15 303.43%
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 1.76 1.21 1.68 1.91 1.82 1.22 1.45 13.72%
P/EPS -3.53 -8.13 -16.36 -15.20 7.02 -37.50 -30.34 -76.01%
EY -28.35 -12.30 -6.11 -6.58 14.24 -2.67 -3.30 316.73%
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