[GPHAROS] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
10-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -112.59%
YoY- 66.45%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 131,658 130,403 131,616 141,015 143,057 147,597 152,685 -9.41%
PBT 3,713 6,120 7,300 -5,551 -615 -1,437 1,982 52.02%
Tax -5,392 -5,722 -5,824 -1,539 -2,720 -1,891 -1,728 113.68%
NP -1,679 398 1,476 -7,090 -3,335 -3,328 254 -
-
NP to SH -1,679 398 1,476 -7,090 -3,335 -3,328 254 -
-
Tax Rate 145.22% 93.50% 79.78% - - - 87.18% -
Total Cost 133,337 130,005 130,140 148,105 146,392 150,925 152,431 -8.54%
-
Net Worth 74,291 81,361 84,772 70,677 72,005 79,122 85,935 -9.25%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 74,291 81,361 84,772 70,677 72,005 79,122 85,935 -9.25%
NOSH 116,080 116,231 116,127 115,865 116,137 116,355 116,129 -0.02%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -1.28% 0.31% 1.12% -5.03% -2.33% -2.25% 0.17% -
ROE -2.26% 0.49% 1.74% -10.03% -4.63% -4.21% 0.30% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 113.42 112.19 113.34 121.71 123.18 126.85 131.48 -9.38%
EPS -1.45 0.34 1.27 -6.12 -2.87 -2.86 0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.70 0.73 0.61 0.62 0.68 0.74 -9.23%
Adjusted Per Share Value based on latest NOSH - 115,865
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 93.52 92.63 93.49 100.17 101.62 104.85 108.46 -9.41%
EPS -1.19 0.28 1.05 -5.04 -2.37 -2.36 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5277 0.578 0.6022 0.5021 0.5115 0.562 0.6104 -9.25%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.46 0.68 0.43 0.51 0.46 0.28 0.28 -
P/RPS 0.41 0.61 0.38 0.42 0.37 0.22 0.21 56.27%
P/EPS -31.80 198.59 33.83 -8.33 -16.02 -9.79 128.02 -
EY -3.14 0.50 2.96 -12.00 -6.24 -10.21 0.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.97 0.59 0.84 0.74 0.41 0.38 53.17%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 28/05/04 27/02/04 10/02/04 24/09/03 30/05/03 26/02/03 -
Price 0.53 0.50 0.43 0.39 0.44 0.26 0.25 -
P/RPS 0.47 0.45 0.38 0.32 0.36 0.20 0.19 83.00%
P/EPS -36.64 146.02 33.83 -6.37 -15.32 -9.09 114.30 -
EY -2.73 0.68 2.96 -15.69 -6.53 -11.00 0.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.71 0.59 0.64 0.71 0.38 0.34 81.39%

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