[GPHAROS] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -9.97%
YoY- 38.87%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 147,597 152,685 155,576 164,337 155,132 149,415 141,997 2.61%
PBT -1,437 1,982 -19,408 -15,208 -12,643 -17,645 -14,424 -78.53%
Tax -1,891 -1,728 -1,727 -161 -1,049 3,117 22,740 -
NP -3,328 254 -21,135 -15,369 -13,692 -14,528 8,316 -
-
NP to SH -3,328 254 -21,135 -15,369 -13,975 -18,947 -16,541 -65.69%
-
Tax Rate - 87.18% - - - - - -
Total Cost 150,925 152,431 176,711 179,706 168,824 163,943 133,681 8.43%
-
Net Worth 79,122 85,935 64,041 6,178,114 63,268 70,735 85,204 -4.82%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 79,122 85,935 64,041 6,178,114 63,268 70,735 85,204 -4.82%
NOSH 116,355 116,129 116,438 116,458 116,111 116,169 116,145 0.12%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -2.25% 0.17% -13.59% -9.35% -8.83% -9.72% 5.86% -
ROE -4.21% 0.30% -33.00% -0.25% -22.09% -26.79% -19.41% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 126.85 131.48 133.61 141.11 133.61 128.62 122.26 2.48%
EPS -2.86 0.22 -18.15 -13.20 -12.04 -16.31 -14.24 -65.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.74 0.55 53.05 0.5449 0.6089 0.7336 -4.93%
Adjusted Per Share Value based on latest NOSH - 116,458
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 104.85 108.46 110.51 116.74 110.20 106.14 100.87 2.61%
EPS -2.36 0.18 -15.01 -10.92 -9.93 -13.46 -11.75 -65.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.562 0.6104 0.4549 43.8863 0.4494 0.5025 0.6052 -4.82%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.28 0.28 0.32 0.40 0.39 0.54 0.41 -
P/RPS 0.22 0.21 0.24 0.28 0.29 0.42 0.34 -25.20%
P/EPS -9.79 128.02 -1.76 -3.03 -3.24 -3.31 -2.88 126.24%
EY -10.21 0.78 -56.72 -32.99 -30.86 -30.20 -34.74 -55.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.38 0.58 0.01 0.72 0.89 0.56 -18.78%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 26/02/03 29/11/02 28/08/02 30/05/02 02/04/02 27/11/01 -
Price 0.26 0.25 0.31 0.39 0.49 0.39 0.52 -
P/RPS 0.20 0.19 0.23 0.28 0.37 0.30 0.43 -39.99%
P/EPS -9.09 114.30 -1.71 -2.96 -4.07 -2.39 -3.65 83.83%
EY -11.00 0.87 -58.55 -33.84 -24.56 -41.82 -27.39 -45.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.34 0.56 0.01 0.90 0.64 0.71 -34.10%

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