[GPHAROS] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[GPHAROS] GOLDEN PHAROS BHD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 26.24%
YoY- 45.33%
Quarter Report
Latest QR
Upcoming QR
GPHAROS's Result
GPHAROS's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 152,685 155,576 164,337 155,132 149,415 141,997 124,711 14.40%
PBT 1,982 -19,408 -15,208 -12,643 -17,645 -14,424 -21,918 -
Tax -1,728 -1,727 -161 -1,049 3,117 22,740 21,918 -
NP 254 -21,135 -15,369 -13,692 -14,528 8,316 0 -
-
NP to SH 254 -21,135 -15,369 -13,975 -18,947 -16,541 -25,140 -
-
Tax Rate 87.18% - - - - - - -
Total Cost 152,431 176,711 179,706 168,824 163,943 133,681 124,711 14.27%
-
Net Worth 85,935 64,041 6,178,114 63,268 70,735 85,204 78,143 6.52%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 85,935 64,041 6,178,114 63,268 70,735 85,204 78,143 6.52%
NOSH 116,129 116,438 116,458 116,111 116,169 116,145 117,916 -1.01%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 0.17% -13.59% -9.35% -8.83% -9.72% 5.86% 0.00% -
ROE 0.30% -33.00% -0.25% -22.09% -26.79% -19.41% -32.17% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 131.48 133.61 141.11 133.61 128.62 122.26 105.76 15.57%
EPS 0.22 -18.15 -13.20 -12.04 -16.31 -14.24 -21.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.55 53.05 0.5449 0.6089 0.7336 0.6627 7.61%
Adjusted Per Share Value based on latest NOSH - 116,111
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 108.46 110.51 116.74 110.20 106.14 100.87 88.59 14.40%
EPS 0.18 -15.01 -10.92 -9.93 -13.46 -11.75 -17.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6104 0.4549 43.8863 0.4494 0.5025 0.6052 0.5551 6.51%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.28 0.32 0.40 0.39 0.54 0.41 0.47 -
P/RPS 0.21 0.24 0.28 0.29 0.42 0.34 0.44 -38.84%
P/EPS 128.02 -1.76 -3.03 -3.24 -3.31 -2.88 -2.20 -
EY 0.78 -56.72 -32.99 -30.86 -30.20 -34.74 -45.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.58 0.01 0.72 0.89 0.56 0.71 -34.00%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 29/11/02 28/08/02 30/05/02 02/04/02 27/11/01 08/10/01 -
Price 0.25 0.31 0.39 0.49 0.39 0.52 0.43 -
P/RPS 0.19 0.23 0.28 0.37 0.30 0.43 0.41 -40.03%
P/EPS 114.30 -1.71 -2.96 -4.07 -2.39 -3.65 -2.02 -
EY 0.87 -58.55 -33.84 -24.56 -41.82 -27.39 -49.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.56 0.01 0.90 0.64 0.71 0.65 -35.00%

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